| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 16,178.0 | 9,348.0 | 14,189.0 | 12,416.0 | 12,163.0 | 7,618.0 | 5,055.0 | 4,292.0 | 11,204.0 | 3,097.0 | 1,822.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 16,178.0 | 9,348.0 | 14,189.0 | 12,416.0 | 12,163.0 | 7,618.0 | 5,055.0 | 4,292.0 | 11,204.0 | 3,097.0 | 1,822.0 |
| Receivables | |||||||||||
| Accounts Receivable | 7,145.0 | 4,416.0 | 3,154.0 | 2,958.0 | 2,071.0 | 2,297.0 | 3,259.0 | 3,325.0 | 2,448.0 | - | - |
| Current Assets | |||||||||||
| Inventory | 2,270.0 | 1,760.0 | 1,898.0 | 1,925.0 | 1,297.0 | 1,003.0 | 874.0 | 1,124.0 | 1,447.0 | - | - |
| Prepaid Expenses | 518.0 | 1,391.0 | 743.0 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 7,426.0 | 7,025.0 | 6,178.0 | 5,827.0 | 5,544.0 | 5,331.0 | 4,896.0 | 4,529.0 | 4,092.0 | - | - |
| Accumulated Depreciation | 4,896.0 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 1,560.0 | 1,662.0 | 1,210.0 | 998.0 | 1,086.0 | 836.0 | 855.0 | 811.0 | 1,105.0 | - | - |
| Short Term Debt | 3,152.0 | 1,245.0 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | 39,440.0 | 40,235.0 | 30,011.0 | 17,493.0 | 17,431.0 | - | - |
| Operating Lease Liabilities Non-Current | 1,181.0 | 1,143.0 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 5.0 | 5.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 71,308.0 | 67,466.0 | 21,095.0 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 3,152.0 | 1,245.0 | 1,563.0 | 403.0 | 39,704.0 | 41,062.0 | 32,798.0 | 17,493.0 | 17,548.0 | - | - |
| Net debt | (13,026.0) | (8,103.0) | (12,626.0) | ||||||||
| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 19,628.0 | 14,174.0 | 16,178.0 | 10,718.0 | 9,472.0 | 9,307.0 | 9,348.0 | 9,952.0 | 9,809.0 | 11,864.0 | 14,189.0 | 12,055.0 | 11,553.0 | 12,647.0 | |||||||||||||||||||||||||
| 864.0 |
| 539.0 |
| 387.0 |
| 302.0 |
| 243.0 |
| 440.0 |
| - |
| - |
| Other Current Assets | 5,980.0 | 4,071.0 | 1,606.0 | 1,205.0 | 1,055.0 | 977.0 | 729.0 | 366.0 | 724.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 31,573.0 | 19,595.0 | 20,847.0 | 18,504.0 | 16,586.0 | 11,895.0 | 9,917.0 | 9,107.0 | 15,823.0 | - | - |
| 4,504.0 |
| 4,024.0 |
| 3,604.0 |
| 3,196.0 |
| 2,822.0 |
| 2,331.0 |
| 1,894.0 |
| 1,493.0 |
| - |
| - |
| Property,Plant & Equipment Net | 2,530.0 | 2,521.0 | 2,154.0 | 2,223.0 | 2,348.0 | 2,509.0 | 2,565.0 | 2,635.0 | 2,599.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 97,801.0 | 97,873.0 | 43,653.0 | 43,614.0 | 43,450.0 | 43,447.0 | 36,714.0 | 26,913.0 | 24,706.0 | 24,732.0 | - |
| Intangible Assets | 32,273.0 | 40,583.0 | 3,867.0 | 7,111.0 | 11,374.0 | 16,782.0 | 17,554.0 | 10,762.0 | 10,832.0 | - | - |
| Operating Lease Right Of Use Assets | 1,318.0 | 1,325.0 | 463.0 | 517.0 | 588.0 | 589.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 50.0 | 115.0 | 21.0 | - | - |
| Other Non-Current Assets | 6,915.0 | 5,073.0 | 2,340.0 | 1,797.0 | 1,812.0 | 1,300.0 | 743.0 | 707.0 | 458.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 171,092.0 | 165,645.0 | 72,861.0 | 73,249.0 | 75,570.0 | 75,933.0 | 67,493.0 | 50,124.0 | 54,418.0 | - | - |
| 1,563.0 |
| 403.0 |
| 264.0 |
| 827.0 |
| 2,787.0 |
| 0.0 |
| 117.0 |
| - |
| - |
| Deferred Revenue Current | 9,469.0 | 9,395.0 | 2,487.0 | 2,931.0 | 2,619.0 | 2,620.0 | 1,501.0 | 164.0 | 51.0 | - | - |
| Operating Lease Liabilities Current | 144.0 | 207.0 | 60.0 | 74.0 | 83.0 | 100.0 | - | - | - | - | - |
| Accrued Expenses | 2,129.0 | 1,971.0 | 935.0 | 1,202.0 | 1,066.0 | 877.0 | 577.0 | 160.0 | 247.0 | - | - |
| Other Current Liabilities | 11,673.0 | 11,793.0 | 3,652.0 | 4,412.0 | 3,839.0 | 3,831.0 | 2,616.0 | 812.0 | 681.0 | - | - |
| Total Current Liabilities | 18,514.0 | 16,697.0 | 7,405.0 | 7,052.0 | 6,281.0 | 6,371.0 | 6,899.0 | 2,338.0 | 2,529.0 | - | - |
| 359.0 |
| 389.0 |
| 460.0 |
| 527.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 3,547.0 | 5,100.0 | 299.0 | 410.0 | 566.0 | 823.0 | 307.0 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 1,481.0 | 115.0 | 9,998.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9,302.0 | 14,975.0 | 3,847.0 | 4,413.0 | 4,860.0 | 5,426.0 | 5,613.0 | 3,636.0 | 11,272.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 89,800.0 | 97,967.0 | 48,873.0 | 50,540.0 | 50,581.0 | 52,032.0 | 42,523.0 | 23,467.0 | 31,232.0 | - | - |
| 21,159.0 |
| 24,330.0 |
| 23,982.0 |
| 25,081.0 |
| 23,285.0 |
| - |
| - |
| - |
| Retained Earnings | 9,761.0 | 0.0 | 2,682.0 | 1,604.0 | 748.0 | 0.0 | 0.0 | 3,487.0 | (129.0) | - | - |
| Accumulated Other Comprehensive Income | 218.0 | 207.0 | 207.0 | (54.0) | (116.0) | (108.0) | (140.0) | (115.0) | (91.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | 0.0 | 2,901.0 | - | - |
| Total Stockholders Equity | 81,292.0 | 67,678.0 | 23,988.0 | 22,709.0 | 24,962.0 | 23,874.0 | 24,941.0 | 26,657.0 | 20,285.0 | 21,876.0 | 4,714.0 |
| Total Equity | 81,292.0 | 67,678.0 | 23,988.0 | 22,709.0 | 24,962.0 | 23,874.0 | 24,941.0 | 26,657.0 | 23,186.0 | 21,876.0 | 4,714.0 |
| (12,013.0) |
| 27,541.0 |
| 33,444.0 |
| 27,743.0 |
| 13,201.0 |
| 6,344.0 |
| - |
| - |
| Working Capital | 13,059.0 | 2,898.0 | 13,442.0 | 11,452.0 | 10,305.0 | 5,524.0 | 3,018.0 | 6,769.0 | 13,294.0 | - | - |
| Book Value | 81,292.0 | 67,678.0 | 23,988.0 | 22,709.0 | 24,962.0 | 23,874.0 | 24,941.0 | 26,657.0 | 20,285.0 | 21,876.0 | 4,714.0 |
| Tangible Book Value | (48,782.0) | (70,778.0) | (23,532.0) | (28,016.0) | (29,862.0) | (36,355.0) | (29,327.0) | (11,018.0) | (15,253.0) | (2,856.0) | - |
| 12,416.0 |
| 9,977.0 |
| 9,005.0 |
| 10,219.0 |
| 12,163.0 |
| 11,105.0 |
| 9,518.0 |
| 9,552.0 |
| 7,618.0 |
| 8,857.0 |
| 9,207.0 |
| 6,444.0 |
| 5,055.0 |
| 5,462.0 |
| 5,328.0 |
| 5,093.0 |
| 4,292.0 |
| 4,136.0 |
| 8,187.0 |
| 7,076.0 |
| 11,204.0 |
| 5,249.0 |
| 4,254.0 |
| 3,097.0 |
| 1,822.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 19,628.0 | 14,174.0 | 16,178.0 | 10,718.0 | 9,472.0 | 9,307.0 | 9,348.0 | 9,952.0 | 9,809.0 | 11,864.0 | 14,189.0 | 12,055.0 | 11,553.0 | 12,647.0 | 12,416.0 | 9,977.0 | 9,005.0 | 10,219.0 | 12,163.0 | 11,105.0 | 9,518.0 | 9,552.0 | 7,618.0 | 8,857.0 | 9,207.0 | 6,444.0 | 5,055.0 | 5,462.0 | 5,328.0 | 5,093.0 | 4,292.0 | 4,136.0 | 8,187.0 | 7,076.0 | 11,204.0 | 5,249.0 | 4,254.0 | 3,097.0 | 1,822.0 |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10,830.0 | 8,460.0 | 7,145.0 | 6,494.0 | 5,563.0 | 4,955.0 | 4,416.0 | 4,665.0 | 5,500.0 | 4,969.0 | 3,154.0 | 2,914.0 | 3,031.0 | 3,234.0 | 2,958.0 | 2,708.0 | 3,083.0 | 2,539.0 | 2,071.0 | 2,234.0 | 2,425.0 | 2,524.0 | 2,297.0 | 2,684.0 | 3,211.0 | 3,651.0 | 3,259.0 | 3,539.0 | 3,484.0 | 3,677.0 | 3,325.0 | 3,010.0 | 2,749.0 | - | 2,448.0 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | 4,328.0 | 2,962.0 | 2,270.0 | 2,180.0 | 2,017.0 | 1,908.0 | 1,760.0 | 1,894.0 | 1,842.0 | 1,920.0 | 1,898.0 | 1,842.0 | 1,886.0 | 1,899.0 | 1,925.0 | 1,838.0 | 1,668.0 | 1,520.0 | 1,297.0 | 1,160.0 | 1,004.0 | 952.0 | 1,003.0 | 1,081.0 | 953.0 | 944.0 | 874.0 | 1,091.0 | 1,034.0 | 1,074.0 | 1,124.0 | 1,216.0 | 1,235.0 | - | 1,447.0 | - | - | - | - |
| Prepaid Expenses | 1,140.0 | 641.0 | 518.0 | 793.0 | 936.0 | 1,285.0 | 1,391.0 | 1,070.0 | 1,742.0 | 1,420.0 | 743.0 | 433.0 | 676.0 | 609.0 | 864.0 | 728.0 | 689.0 | ||||||||||||||||||||||
| Other Current Assets | 7,427.0 | 6,466.0 | 5,980.0 | 5,606.0 | 5,129.0 | 4,820.0 | 4,071.0 | 3,436.0 | 8,151.0 | 8,439.0 | 1,606.0 | 1,522.0 | 1,401.0 | 1,056.0 | 1,205.0 | 1,038.0 | 1,054.0 | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 42,213.0 | 32,062.0 | 31,573.0 | 24,998.0 | 22,181.0 | 20,990.0 | 19,595.0 | 19,947.0 | 25,302.0 | 27,192.0 | 20,847.0 | 18,333.0 | 17,871.0 | 18,836.0 | 18,504.0 | 15,561.0 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,788.0 | 2,599.0 | 2,530.0 | 2,451.0 | 2,462.0 | 2,465.0 | 2,521.0 | 2,602.0 | 2,668.0 | 2,662.0 | 2,154.0 | 2,180.0 | 2,209.0 | 2,201.0 | 2,223.0 | 2,250.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 97,801.0 | 97,801.0 | 97,801.0 | 97,801.0 | 97,801.0 | 97,871.0 | 97,873.0 | 97,873.0 | 97,873.0 | 97,586.0 | 43,653.0 | 43,619.0 | 43,614.0 | 43,614.0 | 43,614.0 | 43,608.0 | 43,603.0 | 43,450.0 | |||||||||||||||||||||
| Intangible Assets | 28,333.0 | 30,302.0 | 32,273.0 | 34,344.0 | 36,393.0 | 38,583.0 | 40,583.0 | 43,034.0 | 45,407.0 | 47,185.0 | 3,867.0 | 4,654.0 | 5,434.0 | 6,225.0 | 7,111.0 | 8,174.0 | 9,241.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Assets | 8,023.0 | 7,139.0 | 6,915.0 | 6,027.0 | 5,793.0 | 5,449.0 | 5,073.0 | 4,510.0 | 3,961.0 | 3,245.0 | 2,340.0 | 2,809.0 | 2,539.0 | 2,100.0 | 1,797.0 | 1,733.0 | 1,803.0 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 179,158.0 | 169,903.0 | 171,092.0 | 165,621.0 | 164,630.0 | 165,358.0 | 165,645.0 | 167,966.0 | 175,211.0 | 177,870.0 | 72,861.0 | 71,595.0 | 71,667.0 | 72,976.0 | 73,249.0 | 71,326.0 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,337.0 | 2,112.0 | 1,560.0 | 1,432.0 | 1,297.0 | 1,905.0 | 1,662.0 | 1,757.0 | 1,441.0 | 1,496.0 | 1,210.0 | 992.0 | 831.0 | 923.0 | 998.0 | 712.0 | 1,069.0 | 1,078.0 | 1,086.0 | 968.0 | 830.0 | 898.0 | 836.0 | 1,092.0 | 1,230.0 | 985.0 | 855.0 | 996.0 | 759.0 | 738.0 | 811.0 | 785.0 | 836.0 | - | 1,105.0 | - | - | - | - |
| Short Term Debt | 2,252.0 | 2,252.0 | 3,152.0 | 900.0 | 1,650.0 | 1,650.0 | 1,245.0 | 3,117.0 | 2,374.0 | 2,374.0 | 1,563.0 | 1,077.0 | 1,077.0 | 1,077.0 | 403.0 | 269.0 | 269.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 10,038.0 | 9,188.0 | 9,469.0 | 10,305.0 | 10,303.0 | 9,908.0 | 9,395.0 | 9,789.0 | 10,519.0 | 9,593.0 | 2,487.0 | 2,941.0 | 3,427.0 | 3,109.0 | 2,931.0 | 3,297.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Accrued Expenses | 1,134.0 | 864.0 | 2,129.0 | 1,719.0 | 1,266.0 | 922.0 | 1,971.0 | 1,725.0 | 1,385.0 | 1,128.0 | 935.0 | 831.0 | 634.0 | 536.0 | 1,202.0 | 1,079.0 | 751.0 | ||||||||||||||||||||||
| Other Current Liabilities | 13,139.0 | 11,631.0 | 11,673.0 | 12,154.0 | 12,503.0 | 12,430.0 | 11,793.0 | 12,578.0 | 14,919.0 | 15,312.0 | 3,652.0 | 4,403.0 | 4,929.0 | 4,909.0 | 4,412.0 | 4,607.0 | |||||||||||||||||||||||
| Total Current Liabilities | 18,862.0 | 16,859.0 | 18,514.0 | 16,704.0 | 20,597.0 | 20,910.0 | 16,697.0 | 19,221.0 | 20,171.0 | 20,369.0 | 7,405.0 | 7,345.0 | 7,511.0 | 7,483.0 | 7,052.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 62,655.0 | 63,805.0 | 61,984.0 | - | - | - | - | - | - | - | - | - | - | - | - | 40,958.0 | 40,958.0 | 39,205.0 | 41,235.0 | 40,178.0 | 40,160.0 | 41,068.0 | 40,235.0 | 43,201.0 | 45,044.0 | 42,407.0 | 30,011.0 | 34,028.0 | 34,011.0 | 34,104.0 | 17,493.0 | 17,487.0 | 17,481.0 | - | 17,431.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Revenue Non-Current | 4,204.0 | 3,667.0 | 3,547.0 | 4,031.0 | 4,154.0 | 4,628.0 | 5,100.0 | 5,759.0 | 6,183.0 | 5,858.0 | 299.0 | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 9,950.0 | 9,367.0 | 9,302.0 | 12,810.0 | 12,696.0 | 13,733.0 | 14,975.0 | 16,296.0 | 13,489.0 | 13,749.0 | 3,847.0 | 3,949.0 | 3,955.0 | 4,016.0 | 4,413.0 | 4,530.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 91,467.0 | 90,031.0 | 89,800.0 | 92,344.0 | 95,044.0 | 95,569.0 | 97,967.0 | 102,315.0 | 105,250.0 | 107,586.0 | 48,873.0 | 49,516.0 | 49,660.0 | 49,666.0 | 50,540.0 | 50,423.0 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 0.0 | 0.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 75,312.0 | 73,135.0 | 71,308.0 | 69,011.0 | 66,689.0 | 66,848.0 | 67,466.0 | 67,313.0 | 69,754.0 | 70,077.0 | 21,095.0 | 20,855.0 | 20,826.0 | 21,119.0 | 21,159.0 | 20,990.0 | |||||||||||||||||||||||
| Retained Earnings | 12,166.0 | 6,520.0 | 9,761.0 | 4,040.0 | 2,686.0 | 2,729.0 | 0.0 | (1,875.0) | 0.0 | 0.0 | 2,682.0 | 1,178.0 | 1,363.0 | 2,371.0 | 1,604.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 208.0 | 212.0 | 218.0 | 221.0 | 206.0 | 207.0 | 207.0 | 208.0 | 207.0 | 207.0 | 207.0 | 46.0 | (182.0) | (180.0) | (54.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 87,691.0 | 79,872.0 | 81,292.0 | 73,277.0 | 69,586.0 | 69,789.0 | 67,678.0 | 65,651.0 | 69,961.0 | 70,284.0 | 23,988.0 | 22,079.0 | 22,007.0 | 23,310.0 | 22,709.0 | 20,876.0 | |||||||||||||||||||||||
| Total Equity | 87,691.0 | 79,872.0 | 81,292.0 | 73,277.0 | 69,586.0 | 69,789.0 | 67,678.0 | 65,651.0 | 69,961.0 | 70,284.0 | 23,988.0 | 22,079.0 | 22,007.0 | 23,310.0 | 22,709.0 | 20,876.0 | 20,963.0 | 22,968.0 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | 64,907.0 | 66,057.0 | 65,136.0 | 900.0 | 1,650.0 | 1,650.0 | 1,245.0 | 3,117.0 | 2,374.0 | 2,374.0 | 1,563.0 | 1,077.0 | 1,077.0 | 1,077.0 | 403.0 | 41,227.0 | 41,227.0 | 39,505.0 | 41,499.0 | 40,457.0 | 40,160.0 | 41,932.0 | 41,062.0 | 44,023.0 | 45,863.0 | 44,718.0 | 32,798.0 | 37,565.0 | 37,548.0 | 37,641.0 | 17,493.0 | 17,604.0 | 17,598.0 | - | 17,548.0 | - | - | - | - |
| Net debt | 45,279.0 | 51,883.0 | 48,958.0 | (9,818.0) | (7,822.0) | (7,657.0) | (8,103.0) | (6,835.0) | (7,435.0) | (9,490.0) | (12,626.0) | (10,978.0) | (10,476.0) | (11,570.0) | (12,013.0) | 31,250.0 | 32,222.0 | 29,286.0 | |||||||||||||||||||||
| Working Capital | 23,351.0 | 15,203.0 | 13,059.0 | 8,294.0 | 1,584.0 | 80.0 | 2,898.0 | 726.0 | 5,131.0 | 6,823.0 | 13,442.0 | 10,988.0 | 10,360.0 | 11,353.0 | 11,452.0 | 8,859.0 | 7,900.0 | ||||||||||||||||||||||
| Book Value | 87,691.0 | 79,872.0 | 81,292.0 | 73,277.0 | 69,586.0 | 69,789.0 | 67,678.0 | 65,651.0 | 69,961.0 | 70,284.0 | 23,988.0 | 22,079.0 | 22,007.0 | 23,310.0 | 22,709.0 | 20,876.0 | 20,963.0 | 22,968.0 | |||||||||||||||||||||
| Tangible Book Value | (38,443.0) | (48,231.0) | (48,782.0) | (58,868.0) | (64,608.0) | (66,665.0) | (70,778.0) | (75,256.0) | (73,319.0) | (74,487.0) | (23,532.0) | (26,194.0) | (27,041.0) | (26,529.0) | (28,016.0) | (30,906.0) | (31,881.0) | ||||||||||||||||||||||
| 579.0 |
| 539.0 |
| 509.0 |
| 604.0 |
| 513.0 |
| 387.0 |
| 433.0 |
| 389.0 |
| 420.0 |
| 302.0 |
| 402.0 |
| 395.0 |
| 304.0 |
| 243.0 |
| 223.0 |
| 174.0 |
| - |
| 440.0 |
| - |
| - |
| - |
| - |
| 1,063.0 |
| 1,055.0 |
| 1,137.0 |
| 1,298.0 |
| 1,272.0 |
| 977.0 |
| 1,059.0 |
| 851.0 |
| 1,070.0 |
| 729.0 |
| 806.0 |
| 831.0 |
| 760.0 |
| 366.0 |
| 333.0 |
| 303.0 |
| - |
| 724.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,810.0 |
| 15,341.0 |
| 16,586.0 |
| 15,636.0 |
| 14,245.0 |
| 14,300.0 |
| 11,895.0 |
| 13,681.0 |
| 14,222.0 |
| 12,109.0 |
| 9,917.0 |
| 10,898.0 |
| 10,677.0 |
| 10,604.0 |
| 9,107.0 |
| 8,695.0 |
| 12,474.0 |
| - |
| 15,823.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,262.0 |
| 2,303.0 |
| 2,348.0 |
| 2,370.0 |
| 2,416.0 |
| 2,496.0 |
| 2,509.0 |
| 2,567.0 |
| 2,618.0 |
| 2,616.0 |
| 2,565.0 |
| 2,611.0 |
| 2,654.0 |
| 2,684.0 |
| 2,635.0 |
| 2,695.0 |
| 2,720.0 |
| - |
| 2,599.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43,450.0 |
| 43,457.0 |
| 43,457.0 |
| 43,457.0 |
| 43,447.0 |
| 43,447.0 |
| 43,457.0 |
| 43,472.0 |
| 36,714.0 |
| 36,686.0 |
| 36,662.0 |
| 36,647.0 |
| 26,913.0 |
| 26,920.0 |
| 26,908.0 |
| - |
| 24,706.0 |
| - |
| - |
| - |
| - |
| 10,244.0 |
| 11,374.0 |
| 12,719.0 |
| 14,068.0 |
| 15,419.0 |
| 16,782.0 |
| 18,357.0 |
| 19,909.0 |
| 21,465.0 |
| 17,554.0 |
| 18,879.0 |
| 20,188.0 |
| 21,493.0 |
| 10,762.0 |
| 11,598.0 |
| 12,346.0 |
| - |
| 10,832.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 606.0 |
| 613.0 |
| 620.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,886.0 |
| 1,812.0 |
| 1,698.0 |
| 1,338.0 |
| 1,300.0 |
| 1,300.0 |
| 1,246.0 |
| 1,342.0 |
| 1,344.0 |
| 743.0 |
| 693.0 |
| 735.0 |
| 682.0 |
| 707.0 |
| 464.0 |
| 488.0 |
| - |
| 458.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71,719.0 |
| 73,224.0 |
| 75,570.0 |
| 75,880.0 |
| 75,524.0 |
| 76,972.0 |
| 75,933.0 |
| 79,298.0 |
| 81,548.0 |
| 81,006.0 |
| 67,493.0 |
| 69,767.0 |
| 70,916.0 |
| 72,110.0 |
| 50,124.0 |
| 50,372.0 |
| 54,936.0 |
| - |
| 54,418.0 |
| - |
| - |
| - |
| - |
| 300.0 |
| 264.0 |
| 279.0 |
| - |
| 864.0 |
| 827.0 |
| 822.0 |
| 819.0 |
| 2,311.0 |
| 2,787.0 |
| 3,537.0 |
| 3,537.0 |
| 3,537.0 |
| 0.0 |
| 117.0 |
| 117.0 |
| - |
| 117.0 |
| - |
| - |
| - |
| - |
| 3,600.0 |
| 3,027.0 |
| 2,619.0 |
| 3,008.0 |
| 3,409.0 |
| 3,098.0 |
| 2,620.0 |
| 2,793.0 |
| 3,065.0 |
| 2,880.0 |
| 1,501.0 |
| 1,872.0 |
| 2,028.0 |
| 1,692.0 |
| 164.0 |
| 183.0 |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.0 |
| 95.0 |
| 95.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 531.0 |
| 1,066.0 |
| 893.0 |
| 639.0 |
| 778.0 |
| 771.0 |
| 876.0 |
| 993.0 |
| 1,128.0 |
| 886.0 |
| 666.0 |
| 815.0 |
| 714.0 |
| 486.0 |
| 257.0 |
| 417.0 |
| - |
| 383.0 |
| - |
| - |
| - |
| - |
| 4,788.0 |
| 4,378.0 |
| 3,839.0 |
| 4,361.0 |
| 4,689.0 |
| 4,438.0 |
| 3,831.0 |
| 4,056.0 |
| 4,058.0 |
| 4,008.0 |
| 2,616.0 |
| 3,174.0 |
| 3,729.0 |
| 3,611.0 |
| 812.0 |
| 663.0 |
| 754.0 |
| - |
| 681.0 |
| - |
| - |
| - |
| - |
| 6,702.0 |
| 6,910.0 |
| 6,287.0 |
| 6,281.0 |
| 6,501.0 |
| 6,436.0 |
| 6,694.0 |
| 6,371.0 |
| 6,702.0 |
| 6,601.0 |
| 7,739.0 |
| 6,899.0 |
| 8,282.0 |
| 8,503.0 |
| 8,349.0 |
| 2,338.0 |
| 2,187.0 |
| 2,124.0 |
| - |
| 2,529.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 546.0 |
| 553.0 |
| 568.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 620.0 |
| 688.0 |
| 735.0 |
| 823.0 |
| 670.0 |
| 711.0 |
| 788.0 |
| 307.0 |
| 397.0 |
| 442.0 |
| 517.0 |
| 66.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,319.0 |
| 1,531.0 |
| - |
| - |
| - |
| - |
| 178.0 |
| 266.0 |
| - |
| 10,019.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,655.0 |
| 4,738.0 |
| 4,860.0 |
| 4,834.0 |
| 4,962.0 |
| 5,211.0 |
| 5,426.0 |
| 5,810.0 |
| 5,933.0 |
| 6,464.0 |
| 5,613.0 |
| 5,954.0 |
| 6,230.0 |
| 6,433.0 |
| 3,636.0 |
| 3,246.0 |
| 3,264.0 |
| - |
| 11,272.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,729.0 |
| 50,230.0 |
| 50,581.0 |
| 51,513.0 |
| 51,558.0 |
| 52,973.0 |
| 52,032.0 |
| 55,713.0 |
| 57,578.0 |
| 56,610.0 |
| 42,523.0 |
| 48,264.0 |
| 48,744.0 |
| 48,886.0 |
| 23,467.0 |
| 22,920.0 |
| 22,869.0 |
| - |
| 31,232.0 |
| - |
| - |
| - |
| - |
| 21,078.0 |
| 23,083.0 |
| 24,330.0 |
| 24,126.0 |
| 24,045.0 |
| 24,080.0 |
| 23,982.0 |
| 23,688.0 |
| 24,073.0 |
| 24,500.0 |
| 25,081.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 748.0 |
| 320.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 259.0 |
| 3,487.0 |
| 4,267.0 |
| 7,868.0 |
| - |
| (129.0) |
| - |
| - |
| - |
| - |
| (114.0) |
| (115.0) |
| (115.0) |
| (116.0) |
| (106.0) |
| (106.0) |
| (107.0) |
| (108.0) |
| (131.0) |
| (131.0) |
| (132.0) |
| (140.0) |
| (116.0) |
| (116.0) |
| (116.0) |
| (115.0) |
| (106.0) |
| (106.0) |
| - |
| (91.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 2,901.0 |
| - |
| - |
| - |
| - |
| 20,963.0 |
| 22,968.0 |
| 24,962.0 |
| 24,340.0 |
| 23,939.0 |
| 23,973.0 |
| 23,874.0 |
| 23,557.0 |
| 23,942.0 |
| 24,368.0 |
| 24,941.0 |
| 21,503.0 |
| 22,172.0 |
| 23,224.0 |
| 26,657.0 |
| 27,452.0 |
| 32,067.0 |
| 29,081.0 |
| 20,285.0 |
| - |
| - |
| - |
| 4,714.0 |
| 24,962.0 |
| 24,340.0 |
| 23,939.0 |
| 23,973.0 |
| 23,874.0 |
| 23,557.0 |
| 23,942.0 |
| 24,368.0 |
| 24,941.0 |
| 21,503.0 |
| 22,172.0 |
| 23,224.0 |
| 26,657.0 |
| 27,452.0 |
| 32,067.0 |
| 29,081.0 |
| 23,186.0 |
| - |
| - |
| - |
| 4,714.0 |
| 29,336.0 |
| 29,352.0 |
| 30,642.0 |
| 32,380.0 |
| 33,444.0 |
| 35,166.0 |
| 36,656.0 |
| 38,274.0 |
| 27,743.0 |
| 32,103.0 |
| 32,220.0 |
| 32,548.0 |
| 13,201.0 |
| 13,468.0 |
| 9,411.0 |
| - |
| 6,344.0 |
| - |
| - |
| - |
| - |
| 9,054.0 |
| 10,305.0 |
| 9,135.0 |
| 7,809.0 |
| 7,606.0 |
| 5,524.0 |
| 6,979.0 |
| 7,621.0 |
| 4,370.0 |
| 3,018.0 |
| 2,616.0 |
| 2,174.0 |
| 2,255.0 |
| 6,769.0 |
| 6,508.0 |
| 10,350.0 |
| - |
| 13,294.0 |
| - |
| - |
| - |
| - |
| 24,962.0 |
| 24,340.0 |
| 23,939.0 |
| 23,973.0 |
| 23,874.0 |
| 23,557.0 |
| 23,942.0 |
| 24,368.0 |
| 24,941.0 |
| 21,503.0 |
| 22,172.0 |
| 23,224.0 |
| 26,657.0 |
| 27,452.0 |
| 32,067.0 |
| 29,081.0 |
| 20,285.0 |
| - |
| - |
| - |
| 4,714.0 |
| (30,726.0) |
| (29,862.0) |
| (31,836.0) |
| (33,586.0) |
| (34,903.0) |
| (36,355.0) |
| (38,247.0) |
| (39,424.0) |
| (40,569.0) |
| (29,327.0) |
| (34,062.0) |
| (34,678.0) |
| (34,916.0) |
| (11,018.0) |
| (11,066.0) |
| (7,187.0) |
| - |
| (15,253.0) |
| - |
| - |
| - |
| - |