| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 20,089.0 | 20,147.0 | 19,185.0 | 19,721.0 | 19,206.0 | 19,228.0 | 18,657.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 174,712.0 | 173,078.0 | 207,588.0 | 174,870.0 | 160,689.0 | 212,950.0 | 228,191.0 | 229,044.0 | 225,020.0 | 255,077.0 | 199,536.0 | 183,943.0 | 152,998.0 | 127,379.0 | 125,354.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 8,931.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 193,035.0 | 175,782.0 | 297,147.0 | 226,015.0 | 195,098.0 | 271,949.0 | 332,703.0 | 334,831.0 | 328,276.0 | 351,858.0 | 297,064.0 | 247,461.0 | 206,881.0 | 184,554.0 | 174,445.0 | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 24,965.0 | 24,967.0 | 25,069.0 | 25,071.0 | 25,066.0 | 25,167.0 | 25,173.0 | 25,172.0 | 25,173.0 | 25,175.0 | 25,174.0 | 25,175.0 | 25,173.0 | 25,173.0 | 25,172.0 | 25,178.0 | 25,181.0 | 25,180.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 1,201.0 | 1,239.0 | 1,270.0 | 1,322.0 | 1,366.0 | 1,404.0 | 1,438.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,630.0 | 3,641.0 | 3,659.0 | 3,687.0 | 3,753.0 | 3,850.0 | 3,672.0 | 3,820.0 | 3,450.0 | 3,412.0 | 3,567.0 | 3,659.0 | 3,782.0 | 3,837.0 | 3,804.0 | 3,835.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,205,752.0 | 2,148,631.0 | 2,062,926.0 | 1,981,269.0 | 1,950,311.0 | 1,929,845.0 | 1,922,125.0 | 1,940,073.0 | 1,959,153.0 | 1,932,468.0 | 1,909,261.0 | 1,876,320.0 | 1,886,400.0 | 1,881,020.0 | 1,877,719.0 | 1,881,141.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 32,282.0 | 18,323.0 | 230,649.0 | 187,995.0 | 139,776.0 | 108,806.0 | 111,894.0 | 118,834.0 | 109,014.0 | 89,559.0 | 93,330.0 | 84,255.0 | 81,007.0 | 51,145.0 | 48,382.0 | 37,075.0 | 33,601.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 183,941.0 | 174,712.0 | 177,773.0 | 176,237.0 | 173,660.0 | 173,078.0 | 182,015.0 | 179,136.0 | 187,764.0 | 207,588.0 | 190,035.0 | 170,632.0 | 173,466.0 | 174,870.0 | 156,412.0 | 150,291.0 | 153,337.0 | 160,689.0 | 162,982.0 | 179,656.0 | 183,312.0 | 212,950.0 | 215,711.0 | 230,921.0 | 237,342.0 | 228,191.0 | 230,651.0 | 241,476.0 | 236,339.0 | 229,044.0 | 221,323.0 | 219,284.0 | 227,302.0 | 225,020.0 | 238,893.0 | 238,869.0 | 256,468.0 | 255,077.0 | 254,835.0 | 243,927.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,025,439.0 | 1,965,593.0 | 1,879,914.0 | 1,798,315.0 | 1,767,405.0 | 1,748,779.0 | 1,737,114.0 | 1,761,925.0 | 1,776,479.0 | 1,745,025.0 | 1,726,888.0 | 1,694,368.0 | 1,703,180.0 | 1,698,807.0 | 1,699,336.0 | 1,701,349.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 | 9,136.0 |
| Additional Paid In Capital | 60,852.0 | 61,288.0 | 61,016.0 | 60,669.0 | 60,275.0 | 60,817.0 | 60,623.0 | 60,373.0 | 60,131.0 | 60,555.0 | 60,365.0 | 60,173.0 | 59,946.0 | 60,319.0 | 60,216.0 | 60,024.0 | ||||||||||||||||||||||||
| Retained Earnings | 232,459.0 | 228,873.0 | 225,189.0 | 221,308.0 | 217,405.0 | 214,198.0 | 210,749.0 | 207,281.0 | 203,870.0 | 201,136.0 | 199,287.0 | 195,164.0 | 191,688.0 | 187,968.0 | 186,551.0 | 184,475.0 | 182,623.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7,922.0) | (6,673.0) | (7,647.0) | (9,366.0) | (9,998.0) | (12,176.0) | (8,372.0) | (12,721.0) | (12,546.0) | (11,580.0) | (15,877.0) | (13,441.0) | (12,572.0) | (13,362.0) | (14,344.0) | |||||||||||||||||||||||||
| Treasury Stock | 131,477.0 | 128,115.0 | 123,148.0 | 117,244.0 | 114,336.0 | 111,463.0 | 107,479.0 | 104,247.0 | 98,256.0 | 92,960.0 | 91,215.0 | 89,860.0 | 86,049.0 | 82,853.0 | 84,781.0 | 84,906.0 | 85,059.0 | |||||||||||||||||||||||
| Minority Interest | 1,917.0 | 1,921.0 | 1,858.0 | 1,843.0 | 1,816.0 | 1,946.0 | 1,746.0 | 1,718.0 | 1,731.0 | 1,708.0 | 1,658.0 | 1,761.0 | 2,052.0 | 1,986.0 | 2,220.0 | 2,261.0 | 2,446.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 178,396.0 | 181,117.0 | 181,154.0 | 181,111.0 | 181,090.0 | 179,120.0 | 183,265.0 | 176,430.0 | 180,943.0 | 185,735.0 | 180,715.0 | 180,191.0 | 181,168.0 | 180,227.0 | 176,189.0 | 177,532.0 | ||||||||||||||||||||||||
| Total Equity | 180,313.0 | 183,038.0 | 183,012.0 | 182,954.0 | 182,906.0 | 181,066.0 | 185,011.0 | 178,148.0 | 182,674.0 | 187,443.0 | 182,373.0 | 181,952.0 | 183,220.0 | 182,213.0 | 178,478.0 | 179,798.0 | 181,597.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 216,223.0 | 193,035.0 | 408,422.0 | 364,232.0 | 313,436.0 | 281,884.0 | 293,909.0 | 297,970.0 | 296,778.0 | 297,147.0 | 283,365.0 | 254,887.0 | 254,473.0 | 226,015.0 | 204,794.0 | 187,366.0 | 186,938.0 | 195,098.0 | 204,962.0 | 225,291.0 | 242,232.0 | 271,949.0 | 270,935.0 | 291,406.0 | 329,631.0 | 332,703.0 | 354,559.0 | 356,820.0 | 342,936.0 | 334,831.0 | 326,774.0 | 323,780.0 | 324,509.0 | 328,276.0 | 332,704.0 | 334,225.0 | 351,339.0 | 351,858.0 | 379,503.0 | 364,185.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 178,396.0 | 181,117.0 | 181,154.0 | 181,111.0 | 181,090.0 | 179,120.0 | 183,265.0 | 176,430.0 | 180,943.0 | 185,735.0 | 180,715.0 | 180,191.0 | 181,168.0 | 180,227.0 | 176,189.0 | 177,532.0 | 179,243.0 | 187,606.0 | ||||||||||||||||||||||
| Tangible Book Value | 153,431.0 | 156,150.0 | 156,085.0 | 156,040.0 | 156,024.0 | 153,953.0 | 158,092.0 | 151,258.0 | 155,770.0 | 160,560.0 | 154,340.0 | 153,777.0 | 154,725.0 | 153,732.0 | 149,651.0 | 150,950.0 | 152,624.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 18,333.0 |
| 17,785.0 |
| 18,048.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 11,169.0 | 11,300.0 | 10,852.0 | 11,017.0 | 10,463.0 | 10,072.0 | 9,229.0 | 8,802.0 | 8,141.0 | 7,312.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 9,309.0 | 8,920.0 | 8,847.0 | 8,333.0 | 8,704.0 | 8,743.0 | 9,156.0 | 9,428.0 | 9,531.0 | 9,644.0 | 10,736.0 | 11,269.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 16,352.0 | 15,708.0 | 13,647.0 | 12,410.0 | 11,991.0 | 10,923.0 | 8,747.0 | 7,624.0 | 5,138.0 | - | - | - |
| Goodwill | 24,967.0 | 25,167.0 | 25,175.0 | 25,173.0 | 25,180.0 | 26,392.0 | 26,390.0 | 26,418.0 | 26,587.0 | 26,693.0 | 25,529.0 | 25,705.0 | 25,637.0 | 25,637.0 | 25,115.0 | 24,770.0 | 24,812.0 | 22,627.0 | - | - |
| Intangible Assets | - | - | - | 1,322.0 | 1,480.0 | 1,640.0 | 1,853.0 | 1,988.0 | 3,034.0 | 4,115.0 | 4,461.0 | 5,660.0 | 6,987.0 | 8,427.0 | 10,358.0 | 12,170.0 | 14,047.0 | - | - | - |
| Operating Lease Right Of Use Assets | 3,641.0 | 3,850.0 | 3,412.0 | 3,837.0 | 3,805.0 | 4,306.0 | 4,724.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,148,631.0 | 1,929,845.0 | 1,932,468.0 | 1,881,020.0 | 1,948,068.0 | 1,952,911.0 | 1,927,555.0 | 1,895,883.0 | 1,951,757.0 | 1,930,115.0 | 1,787,632.0 | 1,687,155.0 | 1,523,502.0 | 1,422,968.0 | 1,313,867.0 | 1,258,128.0 | 1,243,646.0 | 1,309,639.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 18,323.0 | 2,704.0 | 89,559.0 | 51,145.0 | 34,409.0 | 58,999.0 | 104,512.0 | 105,787.0 | 103,256.0 | 96,781.0 | 97,528.0 | 63,518.0 | 53,883.0 | 57,175.0 | 49,091.0 | 55,401.0 | 38,966.0 | 108,074.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 156,983.0 |
| 203,861.0 |
| 267,158.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 7,278.0 | 8,991.0 | 8,161.0 | 7,051.0 | 7,265.0 | 11,252.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,965,593.0 | 1,748,779.0 | 1,745,025.0 | 1,698,807.0 | 1,757,958.0 | 1,767,199.0 | 1,739,571.0 | 1,698,817.0 | 1,743,678.0 | 1,729,618.0 | 1,593,741.0 | 1,501,893.0 | 1,352,494.0 | 1,264,057.0 | 1,172,180.0 | 1,130,239.0 | 1,129,287.0 | 1,207,323.0 | - | - |
| 8,787.0 |
| 8,743.0 |
| 7,273.0 |
| - |
| - |
| Additional Paid In Capital | 61,288.0 | 60,817.0 | 60,555.0 | 60,319.0 | 60,196.0 | 60,197.0 | 61,049.0 | 60,685.0 | 60,893.0 | 60,234.0 | 60,714.0 | 60,537.0 | 60,296.0 | 59,802.0 | 55,957.0 | 53,426.0 | 52,878.0 | 36,026.0 | - | - |
| Retained Earnings | 228,873.0 | 214,198.0 | 201,136.0 | 187,968.0 | 180,322.0 | 161,945.0 | 166,697.0 | 158,163.0 | 145,263.0 | 133,075.0 | 120,866.0 | 107,040.0 | 92,361.0 | 77,679.0 | 64,385.0 | 51,918.0 | 41,563.0 | 36,543.0 | - | - |
| Accumulated Other Comprehensive Income | (6,673.0) | (12,176.0) | (11,580.0) | (13,362.0) | (1,702.0) | 214.0 | (1,311.0) | (6,336.0) | (2,144.0) | (3,137.0) | 297.0 | 3,518.0 | 1,386.0 | 5,650.0 | 3,207.0 | 4,738.0 | 3,009.0 | (6,869.0) | 725.0 | - |
| Treasury Stock | 128,115.0 | 111,463.0 | 92,960.0 | 82,853.0 | 79,757.0 | 67,791.0 | 68,831.0 | 47,194.0 | 29,892.0 | 22,713.0 | 18,867.0 | 13,690.0 | 8,104.0 | 6,610.0 | 2,744.0 | 487.0 | 2,450.0 | 4,666.0 | - | - |
| Minority Interest | 1,921.0 | 1,946.0 | 1,708.0 | 1,986.0 | 2,504.0 | 1,032.0 | 838.0 | 900.0 | 1,143.0 | 916.0 | 893.0 | 868.0 | 866.0 | 1,357.0 | 1,446.0 | 1,481.0 | 2,573.0 | 3,232.0 | - | - |
| Total Stockholders Equity | 181,117.0 | 179,120.0 | 185,735.0 | 180,227.0 | 187,606.0 | 184,680.0 | 187,146.0 | 196,166.0 | 206,936.0 | 199,581.0 | 192,998.0 | 184,394.0 | 170,142.0 | 157,554.0 | 140,241.0 | 126,408.0 | 111,786.0 | 99,084.0 | 47,886.0 | 45,997.0 |
| Total Equity | 183,038.0 | 181,066.0 | 187,443.0 | 182,213.0 | 189,889.0 | 184,994.0 | 187,702.0 | 197,066.0 | 208,079.0 | 200,497.0 | 193,891.0 | 185,262.0 | 171,008.0 | 158,911.0 | 141,687.0 | 127,889.0 | 114,359.0 | 102,316.0 | 47,886.0 | 45,997.0 |
| 212,384.0 |
| 242,827.0 |
| 375,232.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 181,117.0 | 179,120.0 | 185,735.0 | 180,227.0 | 187,606.0 | 184,680.0 | 187,146.0 | 196,166.0 | 206,936.0 | 199,581.0 | 192,998.0 | 184,394.0 | 170,142.0 | 157,554.0 | 140,241.0 | 126,408.0 | 111,786.0 | 99,084.0 | 47,886.0 | 45,997.0 |
| Tangible Book Value | 156,150.0 | 153,953.0 | 160,560.0 | 153,732.0 | 160,946.0 | 156,648.0 | 158,903.0 | 167,760.0 | 177,315.0 | 168,773.0 | 163,008.0 | 153,029.0 | 137,518.0 | 123,490.0 | 104,768.0 | 89,468.0 | 72,927.0 | 76,457.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,977.0 |
| 9,025.0 |
| 9,108.0 |
| 9,309.0 |
| 9,315.0 |
| 9,435.0 |
| 8,825.0 |
| 8,920.0 |
| 8,802.0 |
| 8,882.0 |
| 8,828.0 |
| 8,847.0 |
| 8,449.0 |
| 8,403.0 |
| 8,320.0 |
| 8,333.0 |
| 8,322.0 |
| 8,289.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,887.0 |
| 15,823.0 |
| 15,534.0 |
| 15,708.0 |
| 14,813.0 |
| 14,328.0 |
| 26,191.0 |
| 26,194.0 |
| 26,290.0 |
| 26,392.0 |
| 26,387.0 |
| 26,385.0 |
| 26,381.0 |
| 26,390.0 |
| 26,388.0 |
| 26,415.0 |
| 26,420.0 |
| 26,418.0 |
| 26,425.0 |
| 26,429.0 |
| 26,445.0 |
| 26,587.0 |
| 26,581.0 |
| 26,573.0 |
| 26,666.0 |
| 26,693.0 |
| 26,688.0 |
| 26,963.0 |
| 1,480.0 |
| 1,553.0 |
| 1,579.0 |
| 1,604.0 |
| 1,640.0 |
| 1,677.0 |
| 1,736.0 |
| 1,805.0 |
| 1,853.0 |
| 1,848.0 |
| 1,886.0 |
| 1,935.0 |
| 1,988.0 |
| 2,226.0 |
| 2,484.0 |
| 2,754.0 |
| 3,034.0 |
| 3,305.0 |
| 3,532.0 |
| 3,837.0 |
| 4,115.0 |
| 4,360.0 |
| 4,695.0 |
| 3,782.0 |
| 3,805.0 |
| 3,990.0 |
| 4,053.0 |
| 4,137.0 |
| 4,306.0 |
| 4,421.0 |
| 4,548.0 |
| 4,650.0 |
| 4,724.0 |
| 4,856.0 |
| 4,776.0 |
| 4,869.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,939,709.0 |
| 1,948,068.0 |
| 1,954,901.0 |
| 1,945,996.0 |
| 1,957,264.0 |
| 1,952,911.0 |
| 1,920,399.0 |
| 1,967,048.0 |
| 1,981,349.0 |
| 1,927,555.0 |
| 1,943,950.0 |
| 1,923,388.0 |
| 1,887,792.0 |
| 1,895,883.0 |
| 1,872,981.0 |
| 1,879,700.0 |
| 1,915,388.0 |
| 1,951,757.0 |
| 1,934,939.0 |
| 1,930,871.0 |
| 1,951,564.0 |
| 1,930,115.0 |
| 1,942,124.0 |
| 1,889,235.0 |
| 34,409.0 |
| 41,980.0 |
| 45,635.0 |
| 58,920.0 |
| 58,999.0 |
| 55,224.0 |
| 60,485.0 |
| 92,289.0 |
| 104,512.0 |
| 123,908.0 |
| 115,344.0 |
| 106,597.0 |
| 105,787.0 |
| 105,451.0 |
| 104,496.0 |
| 97,207.0 |
| 103,256.0 |
| 93,811.0 |
| 95,356.0 |
| 94,871.0 |
| 96,781.0 |
| 124,668.0 |
| 120,258.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,758,020.0 |
| 1,757,958.0 |
| 1,763,830.0 |
| 1,752,869.0 |
| 1,771,195.0 |
| 1,767,199.0 |
| 1,740,188.0 |
| 1,788,644.0 |
| 1,798,019.0 |
| 1,739,571.0 |
| 1,749,534.0 |
| 1,723,351.0 |
| 1,689,059.0 |
| 1,698,817.0 |
| 1,673,302.0 |
| 1,673,631.0 |
| 1,709,478.0 |
| 1,743,678.0 |
| 1,728,115.0 |
| 1,724,726.0 |
| 1,749,075.0 |
| 1,729,618.0 |
| 1,738,166.0 |
| 1,686,574.0 |
| 59,899.0 |
| 60,196.0 |
| 60,134.0 |
| 60,018.0 |
| 59,854.0 |
| 60,197.0 |
| 60,035.0 |
| 59,923.0 |
| 59,849.0 |
| 61,049.0 |
| 60,866.0 |
| 60,625.0 |
| 60,409.0 |
| 60,685.0 |
| 60,738.0 |
| 59,644.0 |
| 60,399.0 |
| 60,893.0 |
| 60,759.0 |
| 60,689.0 |
| 60,585.0 |
| 60,234.0 |
| 60,685.0 |
| 60,691.0 |
| 180,322.0 |
| 175,709.0 |
| 171,765.0 |
| 166,772.0 |
| 161,945.0 |
| 160,913.0 |
| 159,952.0 |
| 165,308.0 |
| 166,697.0 |
| 166,320.0 |
| 164,551.0 |
| 160,776.0 |
| 158,163.0 |
| 154,576.0 |
| 150,803.0 |
| 147,928.0 |
| 145,263.0 |
| 141,761.0 |
| 139,524.0 |
| 136,032.0 |
| 133,075.0 |
| 130,288.0 |
| 127,076.0 |
| (10,608.0) |
| (6,767.0) |
| (1,702.0) |
| (1,177.0) |
| (564.0) |
| (1,250.0) |
| 214.0 |
| (750.0) |
| (798.0) |
| (1,564.0) |
| (1,311.0) |
| (1,639.0) |
| (2,224.0) |
| (3,682.0) |
| (6,336.0) |
| (6,873.0) |
| (5,461.0) |
| (4,921.0) |
| (2,144.0) |
| (1,627.0) |
| (2,148.0) |
| (3,153.0) |
| (3,137.0) |
| 2,184.0 |
| 2,948.0 |
| 79,757.0 |
| 74,169.0 |
| 69,038.0 |
| 67,589.0 |
| 67,791.0 |
| 68,384.0 |
| 69,050.0 |
| 70,215.0 |
| 68,831.0 |
| 61,785.0 |
| 54,775.0 |
| 50,519.0 |
| 47,194.0 |
| 40,538.0 |
| 32,620.0 |
| 31,246.0 |
| 29,892.0 |
| 27,772.0 |
| 25,675.0 |
| 24,030.0 |
| 22,713.0 |
| 22,247.0 |
| 21,068.0 |
| 2,504.0 |
| 2,043.0 |
| 1,865.0 |
| 1,130.0 |
| 1,032.0 |
| 859.0 |
| 736.0 |
| 612.0 |
| 838.0 |
| 1,112.0 |
| 995.0 |
| 901.0 |
| 900.0 |
| 938.0 |
| 881.0 |
| 958.0 |
| 1,143.0 |
| 895.0 |
| 915.0 |
| 989.0 |
| 916.0 |
| 930.0 |
| 916.0 |
| 179,243.0 |
| 187,606.0 |
| 189,028.0 |
| 191,262.0 |
| 187,218.0 |
| 184,680.0 |
| 181,173.0 |
| 179,386.0 |
| 182,718.0 |
| 187,146.0 |
| 193,304.0 |
| 199,042.0 |
| 197,832.0 |
| 196,166.0 |
| 198,741.0 |
| 205,188.0 |
| 204,952.0 |
| 206,936.0 |
| 205,929.0 |
| 205,230.0 |
| 201,500.0 |
| 199,581.0 |
| 203,028.0 |
| 201,745.0 |
| 189,889.0 |
| 191,071.0 |
| 193,127.0 |
| 188,034.0 |
| 185,712.0 |
| 181,727.0 |
| 178,635.0 |
| 183,310.0 |
| 188,692.0 |
| 194,416.0 |
| 200,037.0 |
| 198,733.0 |
| 197,066.0 |
| 199,679.0 |
| 206,069.0 |
| 205,910.0 |
| 208,079.0 |
| 206,617.0 |
| 205,949.0 |
| 202,310.0 |
| 200,497.0 |
| 203,958.0 |
| 202,661.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189,028.0 |
| 191,262.0 |
| 187,218.0 |
| 184,680.0 |
| 181,173.0 |
| 179,386.0 |
| 182,718.0 |
| 187,146.0 |
| 193,304.0 |
| 199,042.0 |
| 197,832.0 |
| 196,166.0 |
| 198,741.0 |
| 205,188.0 |
| 204,952.0 |
| 206,936.0 |
| 205,929.0 |
| 205,230.0 |
| 201,500.0 |
| 199,581.0 |
| 203,028.0 |
| 201,745.0 |
| 160,946.0 |
| 161,284.0 |
| 163,489.0 |
| 159,324.0 |
| 156,648.0 |
| 153,109.0 |
| 151,265.0 |
| 154,532.0 |
| 158,903.0 |
| 165,068.0 |
| 170,741.0 |
| 169,477.0 |
| 167,760.0 |
| 170,090.0 |
| 176,275.0 |
| 175,753.0 |
| 177,315.0 |
| 176,043.0 |
| 175,125.0 |
| 170,997.0 |
| 168,773.0 |
| 171,980.0 |
| 170,087.0 |