| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | 981.0 | 1,432.0 | 1,390.0 |
| Restricted Cash | - | - | - | 605.0 | 601.0 | 687.0 | 1,102.0 | 1,208.0 | - | 752.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | 981.0 | 1,432.0 | 1,390.0 |
| Receivables | ||||||||||||
| Accounts Receivable | 6,641.0 | 7,122.0 | 7,075.0 | 5,958.0 | 5,651.0 | 5,622.0 | 6,416.0 | 5,969.0 | - | 2,563.0 | - | - |
| Current Assets | ||||||||||||
| Inventory | 4,954.0 | 4,954.0 | 5,094.0 | 4,587.0 | 3,979.0 | 4,421.0 | 4,608.0 | 4,620.0 | - | 3,224.0 | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 12,012.0 | 11,183.0 | 10,570.0 | 9,659.0 | 9,880.0 | 10,473.0 | 10,624.0 | 9,853.0 | - | 4,390.0 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 4,579.0 | 4,542.0 | 4,471.0 | 4,298.0 | 3,745.0 | 3,532.0 | 4,268.0 | 4,025.0 | - | 1,898.0 | - | - |
| Short Term Debt | 689.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 442.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 689.0 | 53.0 | 148.0 | 677.0 | 40.0 | 889.0 | 321.0 | 942.0 | - | 239.0 | - | - |
| Net debt | - | - | ||||||||||
| (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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 3,518.0 | 1,771.0 | 1,486.0 | 1,559.0 | 1,582.0 | 2,280.0 | 949.0 | 659.0 | - | 633.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 18,828.0 | 17,211.0 | 16,301.0 | 14,592.0 | 15,065.0 | 16,455.0 | 15,222.0 | 14,971.0 | - | 7,401.0 | - | - |
| 6,686.0 |
| 6,056.0 |
| 5,678.0 |
| 5,121.0 |
| 5,003.0 |
| 5,115.0 |
| 4,384.0 |
| 3,625.0 |
| - |
| 2,065.0 |
| - |
| - |
| Property,Plant & Equipment Net | 5,326.0 | 5,127.0 | 4,893.0 | 4,538.0 | 4,877.0 | 5,358.0 | 6,240.0 | 6,228.0 | - | 2,325.0 | 2,554.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1,117.0 | 1,080.0 | 979.0 | 919.0 | - | - | - | 0.0 | - | - | - | - |
| Goodwill | 6,068.0 | 6,078.0 | 6,137.0 | 5,930.0 | 5,959.0 | 5,977.0 | 20,690.0 | 20,717.0 | - | 6,680.0 | 6,867.0 | - |
| Intangible Assets | 4,097.0 | 3,951.0 | 4,093.0 | 4,180.0 | 4,131.0 | 4,397.0 | 5,381.0 | 5,719.0 | - | 2,449.0 | - | - |
| Operating Lease Right Of Use Assets | 622.0 | 678.0 | 769.0 | 757.0 | 822.0 | 802.0 | 829.0 | - | - | - | - | - |
| Deferred Tax Assets | 1,957.0 | 1,284.0 | 722.0 | 657.0 | 735.0 | 953.0 | 954.0 | 1,072.0 | - | 326.0 | - | - |
| Other Non-Current Assets | 2,985.0 | 2,982.0 | 3,043.0 | 2,781.0 | 2,943.0 | 2,866.0 | 3,001.0 | 1,838.0 | - | 573.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 40,881.0 | 38,363.0 | 36,945.0 | 34,181.0 | 35,308.0 | 38,007.0 | 53,369.0 | 52,439.0 | - | 21,721.0 | - | - |
| 53.0 |
| 148.0 |
| 677.0 |
| 40.0 |
| 889.0 |
| 321.0 |
| 942.0 |
| - |
| 239.0 |
| - |
| - |
| Deferred Revenue Current | 5,904.0 | 5,672.0 | 5,542.0 | 3,822.0 | 3,232.0 | 3,454.0 | 2,870.0 | 1,765.0 | 2,038.0 | - | - | - |
| Operating Lease Liabilities Current | 173.0 | 198.0 | 220.0 | 189.0 | 196.0 | 218.0 | 201.0 | - | - | - | - | - |
| Accrued Expenses | 1,115.0 | 1,237.0 | 1,346.0 | 837.0 | 955.0 | 910.0 | 1,121.0 | 955.0 | - | 318.0 | - | - |
| Other Current Liabilities | 2,705.0 | 2,724.0 | 2,830.0 | 2,278.0 | 2,111.0 | 2,352.0 | 2,555.0 | 2,288.0 | - | 1,201.0 | - | - |
| Total Current Liabilities | 13,877.0 | 12,991.0 | 12,991.0 | 11,075.0 | 9,128.0 | 10,227.0 | 10,014.0 | 9,020.0 | - | 4,934.0 | - | - |
| 475.0 |
| 549.0 |
| 552.0 |
| 624.0 |
| 591.0 |
| 641.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 84.0 | 83.0 | 176.0 | 229.0 | 127.0 | 186.0 | 51.0 | 143.0 | - | 880.0 | - | - |
| Pension Obligations | 1,066.0 | 988.0 | 978.0 | 960.0 | 1,110.0 | 1,217.0 | 1,079.0 | 1,018.0 | - | 519.0 | - | - |
| Other Non-Current Liabilities | 1,446.0 | 1,276.0 | 1,409.0 | 1,412.0 | 1,510.0 | 1,391.0 | 1,425.0 | 960.0 | - | 495.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 21,871.0 | 21,308.0 | 21,426.0 | 19,656.0 | 18,562.0 | 19,765.0 | 18,870.0 | 17,426.0 | - | 7,441.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (3,252.0) | (5,840.0) | (8,819.0) | (10,761.0) | (10,160.0) | (9,942.0) | 0.0 | 25.0 | - | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (2,652.0) | (3,161.0) | (2,796.0) | (2,971.0) | (2,385.0) | (1,778.0) | (1,636.0) | (1,219.0) | - | (1,894.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 176.0 | 160.0 | 151.0 | 131.0 | 1,916.0 | 5,349.0 | 12,570.0 | 17,548.0 | - | 167.0 | - | - |
| Total Stockholders Equity | 18,834.0 | 16,895.0 | 15,368.0 | 14,394.0 | 14,830.0 | 12,893.0 | 21,929.0 | 17,465.0 | - | 14,688.0 | 14,545.0 | 16,386.0 |
| Total Equity | 19,010.0 | 17,055.0 | 15,519.0 | 14,525.0 | 16,746.0 | 18,242.0 | 34,499.0 | 35,013.0 | - | 14,280.0 | 14,545.0 | 16,386.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (742.0) |
| - |
| - |
| Working Capital | 4,951.0 | 4,220.0 | 3,310.0 | 3,517.0 | 5,937.0 | 6,228.0 | 5,208.0 | 5,951.0 | - | 2,467.0 | - | - |
| Book Value | 18,834.0 | 16,895.0 | 15,368.0 | 14,394.0 | 14,830.0 | 12,893.0 | 21,929.0 | 17,465.0 | - | 14,688.0 | 14,545.0 | 16,386.0 |
| Tangible Book Value | 8,669.0 | 6,866.0 | 5,138.0 | 4,284.0 | 4,740.0 | 2,519.0 | (4,142.0) | (8,971.0) | - | 5,559.0 | 7,678.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,777.0 |
| 0.0 |
| 1,027.0 |
| 981.0 |
| 998.0 |
| 1,432.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 549.0 | 605.0 | 611.0 | 664.0 | 619.0 | 601.0 | 691.0 | 639.0 | 606.0 | 687.0 | 803.0 | 835.0 | 1,004.0 | 1,102.0 | 1,157.0 | 1,267.0 | 1,214.0 | 1,208.0 | 1,119.0 | 975.0 | - | - | 1,247.0 | - | - | 752.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,777.0 | 0.0 | 1,027.0 | 981.0 | 998.0 | 1,432.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,696.0 | 6,641.0 | 6,555.0 | 6,511.0 | 6,710.0 | 7,122.0 | 6,920.0 | 7,051.0 | 6,873.0 | 7,075.0 | 6,505.0 | 6,418.0 | 6,291.0 | 5,958.0 | 5,583.0 | 5,572.0 | 5,738.0 | 5,651.0 | 5,326.0 | 5,407.0 | 5,263.0 | 5,622.0 | 5,647.0 | 5,636.0 | 6,148.0 | 6,416.0 | 6,165.0 | 6,310.0 | 6,319.0 | 5,969.0 | 5,809.0 | 6,038.0 | - | - | 5,194.0 | - | - | 2,563.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,868.0 | 4,954.0 | 5,036.0 | 5,105.0 | 5,161.0 | 4,954.0 | 5,254.0 | 5,126.0 | 5,339.0 | 5,094.0 | 4,964.0 | 4,957.0 | 4,786.0 | 4,587.0 | 4,111.0 | 4,052.0 | 4,151.0 | 3,979.0 | 4,110.0 | 4,212.0 | 4,181.0 | 4,421.0 | 4,469.0 | 4,616.0 | 4,534.0 | 4,608.0 | 4,739.0 | 4,807.0 | 4,871.0 | 4,620.0 | 4,681.0 | 4,675.0 | - | - | 5,309.0 | - | - | 3,224.0 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,263.0 | 3,518.0 | 3,245.0 | 2,915.0 | 1,693.0 | 1,771.0 | 1,730.0 | 1,469.0 | 1,491.0 | 1,486.0 | 1,491.0 | 1,626.0 | 1,894.0 | 1,559.0 | 1,790.0 | 1,647.0 | 1,627.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 28,591.0 | 18,828.0 | 17,529.0 | 17,618.0 | 16,841.0 | 17,211.0 | 16,568.0 | 15,930.0 | 16,420.0 | 16,301.0 | 16,161.0 | 15,806.0 | 15,386.0 | 14,592.0 | 14,335.0 | 14,199.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,841.0 | - | - | 4,390.0 | - | - |
| Accumulated Depreciation | 6,833.0 | 6,686.0 | 6,557.0 | 6,367.0 | 6,241.0 | 6,056.0 | 6,157.0 | 5,940.0 | 5,824.0 | 5,678.0 | 5,545.0 | 5,491.0 | 5,258.0 | 5,121.0 | 4,961.0 | 5,082.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,540.0 | 5,326.0 | 5,264.0 | 5,176.0 | 5,168.0 | 5,127.0 | 5,150.0 | 4,951.0 | 4,931.0 | 4,893.0 | 4,768.0 | 4,723.0 | 4,513.0 | 4,538.0 | 4,381.0 | 4,531.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,032.0 | 6,068.0 | 6,051.0 | 5,801.0 | 6,126.0 | 6,078.0 | 6,167.0 | 6,105.0 | 6,114.0 | 6,137.0 | 6,048.0 | 6,074.0 | 5,916.0 | 5,930.0 | 5,435.0 | 5,741.0 | 5,989.0 | 5,959.0 | ||||||||||||||||||||||
| Intangible Assets | 4,073.0 | 4,097.0 | 4,180.0 | 3,919.0 | 3,927.0 | 3,951.0 | 3,995.0 | 4,019.0 | 4,055.0 | 4,093.0 | 4,104.0 | 4,124.0 | 4,123.0 | 4,180.0 | 3,980.0 | 4,049.0 | 4,118.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,729.0 | 1,957.0 | 1,410.0 | 1,371.0 | 1,363.0 | 1,284.0 | 649.0 | 676.0 | 730.0 | 722.0 | 687.0 | 670.0 | 663.0 | 657.0 | 701.0 | 773.0 | 761.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 3,184.0 | 2,985.0 | 3,087.0 | 3,014.0 | 3,005.0 | 2,982.0 | 3,097.0 | 3,107.0 | 3,067.0 | 3,043.0 | 3,004.0 | 2,920.0 | 2,838.0 | 2,781.0 | 2,807.0 | 2,913.0 | 2,944.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 50,896.0 | 40,881.0 | 39,233.0 | 38,740.0 | 38,110.0 | 38,363.0 | 37,530.0 | 36,656.0 | 37,141.0 | 36,945.0 | 36,550.0 | 36,093.0 | 35,042.0 | 34,181.0 | 33,165.0 | 33,753.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,257.0 | 4,579.0 | 4,196.0 | 4,340.0 | 4,465.0 | 4,542.0 | 4,431.0 | 4,649.0 | 4,595.0 | 4,471.0 | 4,123.0 | 4,154.0 | 4,263.0 | 4,298.0 | 3,800.0 | 3,764.0 | 3,755.0 | 3,745.0 | 3,514.0 | 3,593.0 | 3,468.0 | 3,532.0 | 3,482.0 | 3,628.0 | 3,991.0 | 4,268.0 | 3,870.0 | 3,966.0 | 3,918.0 | 4,025.0 | 3,686.0 | 3,574.0 | - | - | 3,203.0 | - | - | 1,898.0 | - | - |
| Short Term Debt | 753.0 | 689.0 | 68.0 | 66.0 | 55.0 | 53.0 | 52.0 | 34.0 | 147.0 | 148.0 | 802.0 | 797.0 | 684.0 | 677.0 | 43.0 | 34.0 | 35.0 | 40.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 5,999.0 | 5,904.0 | 5,511.0 | 5,680.0 | 5,589.0 | 5,672.0 | 5,685.0 | 5,506.0 | 5,711.0 | 5,542.0 | 5,187.0 | 5,101.0 | 4,434.0 | 3,822.0 | 3,262.0 | 3,289.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2,404.0 | 2,705.0 | 2,663.0 | 2,429.0 | 2,485.0 | 2,724.0 | 2,622.0 | 2,397.0 | 2,726.0 | 2,830.0 | 2,569.0 | 2,259.0 | 2,237.0 | 2,278.0 | 2,360.0 | 2,288.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 13,413.0 | 13,877.0 | 12,438.0 | 12,515.0 | 12,594.0 | 12,991.0 | 12,790.0 | 12,586.0 | 13,179.0 | 12,991.0 | 12,681.0 | 12,311.0 | 11,618.0 | 11,075.0 | 9,465.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.0 | - | - | 37.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 94.0 | 84.0 | 116.0 | 106.0 | 93.0 | 83.0 | 154.0 | 156.0 | 149.0 | 176.0 | 280.0 | 283.0 | 246.0 | 229.0 | 194.0 | 191.0 | 192.0 | |||||||||||||||||||||||
| Pension Obligations | 1,041.0 | 1,066.0 | 1,024.0 | 997.0 | 985.0 | 988.0 | 991.0 | 984.0 | 984.0 | 978.0 | 952.0 | 968.0 | 932.0 | 960.0 | 1,020.0 | 996.0 | 1,063.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,447.0 | 1,446.0 | 1,339.0 | 1,286.0 | 1,263.0 | 1,276.0 | 1,268.0 | 1,348.0 | 1,420.0 | 1,409.0 | 1,385.0 | 1,422.0 | 1,422.0 | 1,412.0 | 1,507.0 | 1,480.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 31,406.0 | 21,871.0 | 20,905.0 | 20,872.0 | 20,904.0 | 21,308.0 | 21,187.0 | 20,935.0 | 21,591.0 | 21,426.0 | 21,155.0 | 20,831.0 | 20,193.0 | 19,656.0 | 18,798.0 | 18,667.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,322.0) | (3,252.0) | (4,128.0) | (4,737.0) | (5,438.0) | (5,840.0) | (7,019.0) | (7,785.0) | (8,364.0) | (8,819.0) | (9,258.0) | (9,776.0) | (10,185.0) | (10,761.0) | (10,943.0) | (10,927.0) | (10,088.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,844.0) | (2,652.0) | (2,650.0) | (2,653.0) | (2,970.0) | (3,161.0) | (2,837.0) | (2,981.0) | (2,855.0) | (2,796.0) | (2,907.0) | (2,795.0) | (3,026.0) | (2,971.0) | (3,136.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 176.0 | 176.0 | 171.0 | 171.0 | 164.0 | 160.0 | 154.0 | 147.0 | 159.0 | 151.0 | 145.0 | 137.0 | 135.0 | 131.0 | 223.0 | 204.0 | 743.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 19,314.0 | 18,834.0 | 18,157.0 | 17,697.0 | 17,042.0 | 16,895.0 | 16,189.0 | 15,574.0 | 15,391.0 | 15,368.0 | 15,250.0 | 15,125.0 | 14,714.0 | 14,394.0 | 14,144.0 | 14,882.0 | ||||||||||||||||||||||||
| Total Equity | 19,490.0 | 19,010.0 | 18,328.0 | 17,868.0 | 17,206.0 | 17,055.0 | 16,343.0 | 15,721.0 | 15,550.0 | 15,519.0 | 15,395.0 | 15,262.0 | 14,849.0 | 14,525.0 | 14,367.0 | 15,086.0 | 16,447.0 | 16,746.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 753.0 | 689.0 | 68.0 | 66.0 | 55.0 | 53.0 | 52.0 | 34.0 | 147.0 | 148.0 | 802.0 | 797.0 | 684.0 | 677.0 | 43.0 | 34.0 | 35.0 | 40.0 | 56.0 | 51.0 | 887.0 | 889.0 | 935.0 | 934.0 | 210.0 | 321.0 | 694.0 | 892.0 | 906.0 | 942.0 | 1,000.0 | 1,067.0 | - | - | 1,893.0 | - | - | 276.0 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 15,178.0 | 4,951.0 | 5,091.0 | 5,103.0 | 4,247.0 | 4,220.0 | 3,778.0 | 3,344.0 | 3,241.0 | 3,310.0 | 3,480.0 | 3,495.0 | 3,768.0 | 3,517.0 | 4,870.0 | 4,824.0 | 5,565.0 | |||||||||||||||||||||||
| Book Value | 19,314.0 | 18,834.0 | 18,157.0 | 17,697.0 | 17,042.0 | 16,895.0 | 16,189.0 | 15,574.0 | 15,391.0 | 15,368.0 | 15,250.0 | 15,125.0 | 14,714.0 | 14,394.0 | 14,144.0 | 14,882.0 | 15,704.0 | 14,830.0 | ||||||||||||||||||||||
| Tangible Book Value | 9,209.0 | 8,669.0 | 7,926.0 | 7,977.0 | 6,989.0 | 6,866.0 | 6,027.0 | 5,450.0 | 5,222.0 | 5,138.0 | 5,098.0 | 4,927.0 | 4,675.0 | 4,284.0 | 4,729.0 | 5,092.0 | 5,597.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,582.0 |
| 1,525.0 |
| 1,980.0 |
| 1,960.0 |
| 2,280.0 |
| 1,031.0 |
| 1,118.0 |
| 961.0 |
| 949.0 |
| 1,057.0 |
| 730.0 |
| 649.0 |
| 659.0 |
| 863.0 |
| 850.0 |
| - |
| - |
| 1,301.0 |
| - |
| - |
| 633.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,707.0 |
| 15,065.0 |
| 14,887.0 |
| 15,512.0 |
| 15,786.0 |
| 16,455.0 |
| 15,208.0 |
| 15,502.0 |
| 14,653.0 |
| 15,222.0 |
| 14,769.0 |
| 14,985.0 |
| 14,912.0 |
| 14,971.0 |
| 16,118.0 |
| 16,442.0 |
| - |
| - |
| 16,581.0 |
| - |
| - |
| 7,401.0 |
| - |
| - |
| 5,116.0 |
| 5,003.0 |
| 5,082.0 |
| 5,079.0 |
| 4,925.0 |
| 5,115.0 |
| 4,744.0 |
| 4,550.0 |
| 4,506.0 |
| 4,384.0 |
| 4,160.0 |
| 3,918.0 |
| 3,854.0 |
| 3,625.0 |
| 3,517.0 |
| 3,348.0 |
| - |
| - |
| 2,586.0 |
| - |
| - |
| 2,065.0 |
| - |
| - |
| 4,804.0 |
| 4,877.0 |
| 4,982.0 |
| 5,086.0 |
| 5,163.0 |
| 5,358.0 |
| 5,536.0 |
| 5,710.0 |
| 5,997.0 |
| 6,240.0 |
| 6,141.0 |
| 6,130.0 |
| 6,218.0 |
| 6,228.0 |
| 6,226.0 |
| 6,335.0 |
| - |
| - |
| 6,255.0 |
| - |
| - |
| 2,325.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,015.0 |
| 6,052.0 |
| 5,969.0 |
| 5,977.0 |
| 5,923.0 |
| 5,868.0 |
| 5,878.0 |
| 20,690.0 |
| 20,654.0 |
| 20,705.0 |
| 20,762.0 |
| 20,717.0 |
| 20,790.0 |
| 20,758.0 |
| - |
| - |
| 20,395.0 |
| - |
| - |
| 6,680.0 |
| - |
| - |
| 4,131.0 |
| 4,151.0 |
| 4,202.0 |
| 4,228.0 |
| 4,397.0 |
| 4,377.0 |
| 4,416.0 |
| 4,576.0 |
| 5,381.0 |
| 5,431.0 |
| 5,510.0 |
| 5,663.0 |
| 5,719.0 |
| 5,831.0 |
| 5,973.0 |
| - |
| - |
| 6,826.0 |
| - |
| - |
| 2,449.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 860.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 735.0 |
| 974.0 |
| 991.0 |
| 943.0 |
| 953.0 |
| 1,305.0 |
| 1,174.0 |
| 1,315.0 |
| 954.0 |
| 943.0 |
| 898.0 |
| 997.0 |
| 1,072.0 |
| 1,212.0 |
| 1,187.0 |
| - |
| - |
| 324.0 |
| - |
| - |
| 326.0 |
| - |
| - |
| 2,943.0 |
| 3,025.0 |
| 2,990.0 |
| 2,848.0 |
| 2,866.0 |
| 3,019.0 |
| 2,978.0 |
| 2,984.0 |
| 3,001.0 |
| 2,760.0 |
| 2,799.0 |
| 2,769.0 |
| 1,838.0 |
| 1,422.0 |
| 1,484.0 |
| - |
| - |
| 1,668.0 |
| - |
| - |
| 573.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,994.0 |
| 35,308.0 |
| 35,772.0 |
| 36,669.0 |
| 36,836.0 |
| 38,007.0 |
| 37,339.0 |
| 37,523.0 |
| 37,229.0 |
| 53,369.0 |
| 52,549.0 |
| 52,876.0 |
| 53,129.0 |
| 52,439.0 |
| 53,600.0 |
| 54,090.0 |
| - |
| - |
| 54,810.0 |
| 0.0 |
| - |
| 21,721.0 |
| - |
| - |
| 56.0 |
| 51.0 |
| 887.0 |
| 889.0 |
| 935.0 |
| 934.0 |
| 210.0 |
| 321.0 |
| 694.0 |
| 892.0 |
| 906.0 |
| 942.0 |
| 1,000.0 |
| 1,067.0 |
| - |
| - |
| 1,866.0 |
| - |
| - |
| 239.0 |
| - |
| - |
| 3,481.0 |
| 3,232.0 |
| 3,263.0 |
| 3,467.0 |
| 3,397.0 |
| 3,454.0 |
| 3,623.0 |
| 3,507.0 |
| 3,196.0 |
| 2,870.0 |
| 2,436.0 |
| 2,214.0 |
| 1,923.0 |
| 1,765.0 |
| 1,587.0 |
| 1,630.0 |
| 1,775.0 |
| 2,038.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.0 |
| 190.0 |
| 194.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,871.0 |
| 2,111.0 |
| 2,521.0 |
| 2,694.0 |
| 2,206.0 |
| 2,352.0 |
| 2,599.0 |
| 2,498.0 |
| 2,744.0 |
| 2,555.0 |
| 2,332.0 |
| 2,269.0 |
| 2,305.0 |
| 2,288.0 |
| 2,184.0 |
| 2,362.0 |
| - |
| - |
| 2,120.0 |
| - |
| - |
| 1,201.0 |
| - |
| - |
| 9,375.0 |
| 9,142.0 |
| 9,128.0 |
| 9,354.0 |
| 9,805.0 |
| 9,958.0 |
| 10,227.0 |
| 10,639.0 |
| 10,567.0 |
| 10,141.0 |
| 10,014.0 |
| 9,332.0 |
| 9,341.0 |
| 9,052.0 |
| 9,020.0 |
| 8,457.0 |
| 8,633.0 |
| - |
| - |
| 8,732.0 |
| - |
| - |
| 4,934.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 627.0 |
| 641.0 |
| 675.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.0 |
| 157.0 |
| 149.0 |
| 166.0 |
| 186.0 |
| 172.0 |
| 177.0 |
| 314.0 |
| 51.0 |
| 74.0 |
| 75.0 |
| 89.0 |
| 143.0 |
| 181.0 |
| 148.0 |
| - |
| - |
| 633.0 |
| - |
| - |
| 880.0 |
| - |
| - |
| 1,110.0 |
| 1,132.0 |
| 1,163.0 |
| 1,197.0 |
| 1,217.0 |
| 1,147.0 |
| 1,059.0 |
| 1,025.0 |
| 1,079.0 |
| 977.0 |
| 997.0 |
| 1,033.0 |
| 1,018.0 |
| 1,082.0 |
| 1,100.0 |
| - |
| - |
| 1,262.0 |
| - |
| - |
| 519.0 |
| - |
| - |
| 1,500.0 |
| 1,510.0 |
| 1,385.0 |
| 1,430.0 |
| 1,358.0 |
| 1,391.0 |
| 1,378.0 |
| 1,389.0 |
| 1,479.0 |
| 1,425.0 |
| 1,417.0 |
| 1,426.0 |
| 1,599.0 |
| 960.0 |
| 1,024.0 |
| 1,073.0 |
| - |
| - |
| 996.0 |
| - |
| - |
| 495.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,547.0 |
| 18,562.0 |
| 18,736.0 |
| 19,269.0 |
| 19,412.0 |
| 19,765.0 |
| 20,090.0 |
| 19,958.0 |
| 19,244.0 |
| 18,870.0 |
| 18,113.0 |
| 18,095.0 |
| 18,043.0 |
| 17,426.0 |
| 17,037.0 |
| 17,273.0 |
| - |
| - |
| 15,477.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10,160.0) |
| (10,454.0) |
| (10,462.0) |
| (10,394.0) |
| (9,942.0) |
| (10,594.0) |
| (10,413.0) |
| (10,212.0) |
| 0.0 |
| 0.0 |
| (9.0) |
| 0.0 |
| 25.0 |
| (14.0) |
| (27.0) |
| - |
| - |
| (104.0) |
| - |
| - |
| 0.0 |
| - |
| - |
| (2,789.0) |
| (2,559.0) |
| (2,385.0) |
| (2,092.0) |
| (1,901.0) |
| (1,920.0) |
| (1,778.0) |
| (1,801.0) |
| (1,765.0) |
| (1,804.0) |
| (1,636.0) |
| (1,694.0) |
| (1,271.0) |
| (1,134.0) |
| (1,219.0) |
| (821.0) |
| (787.0) |
| - |
| - |
| (627.0) |
| - |
| - |
| (1,894.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,916.0 |
| 2,894.0 |
| 3,510.0 |
| 4,381.0 |
| 5,349.0 |
| 5,667.0 |
| 6,311.0 |
| 6,515.0 |
| 12,570.0 |
| 12,560.0 |
| 17,393.0 |
| 17,574.0 |
| 17,548.0 |
| 22,823.0 |
| 23,006.0 |
| - |
| - |
| 25,163.0 |
| - |
| - |
| 167.0 |
| - |
| - |
| 15,704.0 |
| 14,830.0 |
| 14,142.0 |
| 13,890.0 |
| 13,043.0 |
| 12,893.0 |
| 11,582.0 |
| 11,254.0 |
| 11,470.0 |
| 21,929.0 |
| 21,876.0 |
| 17,388.0 |
| 17,512.0 |
| 17,465.0 |
| 13,740.0 |
| 13,811.0 |
| - |
| - |
| 14,985.0 |
| 0.0 |
| 14,652.0 |
| 14,688.0 |
| 15,264.0 |
| 14,545.0 |
| 17,036.0 |
| 17,400.0 |
| 17,424.0 |
| 18,242.0 |
| 17,249.0 |
| 17,565.0 |
| 17,985.0 |
| 34,499.0 |
| 34,436.0 |
| 34,781.0 |
| 35,086.0 |
| 35,013.0 |
| 36,563.0 |
| 36,817.0 |
| - |
| - |
| 39,333.0 |
| 16,203.0 |
| 14,652.0 |
| 14,280.0 |
| 15,264.0 |
| 14,545.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,884.0) |
| - |
| - |
| (705.0) |
| - |
| - |
| 5,937.0 |
| 5,533.0 |
| 5,707.0 |
| 5,828.0 |
| 6,228.0 |
| 4,569.0 |
| 4,935.0 |
| 4,512.0 |
| 5,208.0 |
| 5,437.0 |
| 5,644.0 |
| 5,860.0 |
| 5,951.0 |
| 7,661.0 |
| 7,809.0 |
| - |
| - |
| 7,849.0 |
| - |
| - |
| 2,467.0 |
| - |
| - |
| 14,142.0 |
| 13,890.0 |
| 13,043.0 |
| 12,893.0 |
| 11,582.0 |
| 11,254.0 |
| 11,470.0 |
| 21,929.0 |
| 21,876.0 |
| 17,388.0 |
| 17,512.0 |
| 17,465.0 |
| 13,740.0 |
| 13,811.0 |
| - |
| - |
| 14,985.0 |
| 0.0 |
| 14,652.0 |
| 14,688.0 |
| 15,264.0 |
| 14,545.0 |
| 4,740.0 |
| 3,976.0 |
| 3,636.0 |
| 2,846.0 |
| 2,519.0 |
| 1,282.0 |
| 970.0 |
| 1,016.0 |
| (4,142.0) |
| (4,209.0) |
| (8,827.0) |
| (8,913.0) |
| (8,971.0) |
| (12,881.0) |
| (12,920.0) |
| - |
| - |
| (12,236.0) |
| - |
| - |
| 5,559.0 |
| - |
| - |