| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 1,555.0 | 3,969.0 | 9,852.0 | 3,298.0 | 2,987.0 | 3,115.0 | 952.0 | 1,129.0 | - |
| Restricted Cash | 2.0 | 3.0 | 1.0 | 7.0 | 39.0 | 4.0 | 4.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,555.0 | 3,969.0 | 9,852.0 | 3,298.0 | 2,987.0 | 3,115.0 | 952.0 | 1,129.0 | - |
| Receivables | |||||||||
| Accounts Receivable | 2,639.0 | 2,651.0 | 2,080.0 | 2,833.0 | 2,403.0 | 2,781.0 | 2,726.0 | - | - |
| Current Assets | |||||||||
| Inventory | 2,483.0 | 2,299.0 | 1,823.0 | 2,640.0 | 1,970.0 | 1,629.0 | 1,332.0 | - | - |
| Prepaid Expenses | - | - | - | - | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 6,008.0 | 5,511.0 | 4,473.0 | 4,523.0 | 3,976.0 | 4,084.0 | 3,758.0 | - | - |
| Accumulated Depreciation | 2,843.0 | 2,512.0 | 2,313.0 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 2,702.0 | 2,458.0 | 2,483.0 | 2,833.0 | 2,334.0 | 1,936.0 | 1,701.0 | - | - |
| Short Term Debt | 108.0 | 1,252.0 | 51.0 | 140.0 | |||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 11,365.0 | 11,026.0 | - | - | - | 10,036.0 | 82.0 | - | - |
| Operating Lease Liabilities Non-Current | 418.0 | 432.0 | 333.0 | 529.0 | |||||
| Common Equity | |||||||||
| Common Stock | 10.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 0.0 | - | - |
| Additional Paid In Capital | 8,665.0 | 8,610.0 | 5,535.0 | 5,481.0 | |||||
| Supplementary Data | |||||||||
| Total Debt | 11,473.0 | 12,278.0 | 51.0 | 140.0 | 183.0 | 10,227.0 | 319.0 | - | - |
| Net debt | 9,918.0 | 8,309.0 | (9,801.0) | (3,158.0) | (2,804.0) | ||||
| (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 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,371.0 | 1,555.0 | 1,423.0 | 1,797.0 | 1,698.0 | 3,969.0 | 2,224.0 | 2,756.0 | 1,180.0 | 9,852.0 | 3,685.0 | 3,209.0 | 3,347.0 | 3,520.0 | |||||||||||||||||
| - |
| - |
| - |
| - |
| Other Current Assets | 1,264.0 | 972.0 | 728.0 | 349.0 | 376.0 | 343.0 | 327.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,533.0 | 9,891.0 | 19,576.0 | 9,879.0 | 11,407.0 | 8,524.0 | 5,959.0 | - | - |
| 2,282.0 |
| 2,150.0 |
| 2,274.0 |
| 2,095.0 |
| - |
| - |
| Property,Plant & Equipment Net | 3,165.0 | 2,999.0 | 2,160.0 | 2,241.0 | 1,826.0 | 1,810.0 | 1,663.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1,321.0 | 1,194.0 | 1,140.0 | 1,148.0 | 1,593.0 | 1,513.0 | 1,739.0 | - | - |
| Goodwill | 15,501.0 | 14,601.0 | 7,520.0 | 7,626.0 | 9,349.0 | 10,139.0 | 9,884.0 | 9,849.0 | - |
| Intangible Assets | 6,326.0 | 6,432.0 | 945.0 | 1,342.0 | 509.0 | 1,037.0 | 1,083.0 | - | - |
| Operating Lease Right Of Use Assets | 546.0 | 554.0 | 421.0 | 642.0 | 640.0 | 788.0 | 832.0 | - | - |
| Deferred Tax Assets | 1,074.0 | 1,131.0 | 718.0 | 612.0 | 563.0 | 449.0 | 500.0 | - | - |
| Other Non-Current Assets | 668.0 | 558.0 | 310.0 | 219.0 | 242.0 | 279.0 | 256.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 37,190.0 | 37,403.0 | 32,822.0 | 26,086.0 | 26,172.0 | 25,093.0 | 22,406.0 | - | - |
| 183.0 |
| 191.0 |
| 237.0 |
| - |
| - |
| Deferred Revenue Current | 691.0 | 553.0 | 419.0 | 449.0 | 415.0 | 512.0 | 443.0 | - | - |
| Operating Lease Liabilities Current | 142.0 | 135.0 | 93.0 | 132.0 | 130.0 | 161.0 | 163.0 | - | - |
| Accrued Expenses | 3,774.0 | 4,098.0 | 2,997.0 | 2,610.0 | 2,561.0 | 2,471.0 | 2,088.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7,114.0 | 7,892.0 | 6,981.0 | 6,032.0 | 6,627.0 | 5,110.0 | 4,469.0 | - | - |
| 527.0 |
| 642.0 |
| 682.0 |
| - |
| - |
| Deferred Revenue Non-Current | 203.0 | 164.0 | 160.0 | 174.0 | 165.0 | 165.0 | 168.0 | - | - |
| Deferred Tax Liabilities | 1,833.0 | 2,015.0 | 523.0 | 568.0 | 354.0 | 479.0 | 1,099.0 | - | - |
| Pension Obligations | 192.0 | 214.0 | 149.0 | 349.0 | 380.0 | 524.0 | 456.0 | - | - |
| Other Non-Current Liabilities | 2,140.0 | 1,429.0 | 1,589.0 | 1,830.0 | 1,677.0 | 1,724.0 | 1,183.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 23,062.0 | 23,008.0 | 23,817.0 | 18,010.0 | 19,078.0 | 18,515.0 | 7,971.0 | - | - |
| 5,411.0 |
| 5,345.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | 12,193.0 | 11,483.0 | 6,591.0 | 5,866.0 | 2,865.0 | 1,643.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (269.0) | (2,106.0) | (1,486.0) | (1,688.0) | (989.0) | (745.0) | (1,253.0) | - | - |
| Treasury Stock | - | - | - | - | 529.0 | 0.0 | - | - | - |
| Minority Interest | 324.0 | 314.0 | 328.0 | 318.0 | 327.0 | 326.0 | 333.0 | - | - |
| Total Stockholders Equity | 14,128.0 | 14,395.0 | 9,005.0 | 8,076.0 | 7,094.0 | 6,578.0 | 14,435.0 | 14,269.0 | 14,784.0 |
| Total Equity | 14,128.0 | 14,395.0 | 9,005.0 | 8,076.0 | 7,094.0 | 6,578.0 | 14,435.0 | 14,269.0 | 14,784.0 |
| 7,112.0 |
| (633.0) |
| - |
| - |
| Working Capital | 1,419.0 | 1,999.0 | 12,595.0 | 3,847.0 | 4,780.0 | 3,414.0 | 1,490.0 | - | - |
| Book Value | 14,128.0 | 14,395.0 | 9,005.0 | 8,076.0 | 7,094.0 | 6,578.0 | 14,435.0 | 14,269.0 | 14,784.0 |
| Tangible Book Value | (7,699.0) | (6,638.0) | 540.0 | (892.0) | (2,764.0) | (4,598.0) | 3,468.0 | 4,420.0 | - |
| 2,985.0 |
| 3,017.0 |
| 3,604.0 |
| 2,987.0 |
| 2,671.0 |
| 2,630.0 |
| 2,599.0 |
| 3,115.0 |
| 3,848.0 |
| 2,704.0 |
| 768.0 |
| 952.0 |
| 862.0 |
| 936.0 |
| 863.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,371.0 | 1,555.0 | 1,423.0 | 1,797.0 | 1,698.0 | 3,969.0 | 2,224.0 | 2,756.0 | 1,180.0 | 9,852.0 | 3,685.0 | 3,209.0 | 3,347.0 | 3,520.0 | 2,985.0 | 3,017.0 | 3,604.0 | 2,987.0 | 2,671.0 | 2,630.0 | 2,599.0 | 3,115.0 | 3,848.0 | 2,704.0 | 768.0 | 952.0 | 862.0 | 936.0 | 863.0 | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 3,130.0 | 2,639.0 | 3,129.0 | 3,373.0 | 2,979.0 | 2,651.0 | 2,726.0 | 3,187.0 | 3,156.0 | 2,080.0 | 3,030.0 | 3,212.0 | 3,032.0 | 2,833.0 | 3,003.0 | 2,823.0 | 2,599.0 | 2,403.0 | 2,669.0 | 3,128.0 | 2,831.0 | 2,781.0 | 2,872.0 | 2,665.0 | 2,674.0 | 2,726.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 2,581.0 | 2,483.0 | 3,004.0 | 2,888.0 | 2,648.0 | 2,299.0 | 2,646.0 | 3,045.0 | 3,189.0 | 1,823.0 | 2,562.0 | 2,699.0 | 2,803.0 | 2,640.0 | 2,664.0 | 2,350.0 | 2,358.0 | 1,970.0 | 1,926.0 | 1,885.0 | 1,854.0 | 1,629.0 | 1,581.0 | 1,639.0 | 1,556.0 | 1,332.0 | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Assets | 1,315.0 | 1,264.0 | 1,283.0 | 1,073.0 | 1,119.0 | 972.0 | 917.0 | 488.0 | 568.0 | 728.0 | 412.0 | 443.0 | 408.0 | 349.0 | 422.0 | 374.0 | 386.0 | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 9,018.0 | 8,533.0 | 8,839.0 | 9,131.0 | 8,444.0 | 9,891.0 | 11,194.0 | 11,573.0 | 11,715.0 | 19,576.0 | 10,511.0 | 10,141.0 | 10,158.0 | 9,879.0 | 9,740.0 | 9,276.0 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,879.0 | 3,785.0 | 3,712.0 | 3,758.0 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | 3,122.0 | 3,165.0 | 3,214.0 | 3,182.0 | 3,040.0 | 2,999.0 | 3,015.0 | 3,117.0 | 3,179.0 | 2,160.0 | 2,210.0 | 2,262.0 | 2,277.0 | 2,241.0 | 2,055.0 | 1,805.0 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | 1,331.0 | 1,321.0 | 1,381.0 | 1,353.0 | 1,253.0 | 1,194.0 | 1,287.0 | 1,221.0 | 1,155.0 | 1,140.0 | 1,166.0 | 1,139.0 | 1,103.0 | 1,148.0 | 1,151.0 | 1,671.0 | |||||||||||||||
| Goodwill | 15,313.0 | 15,501.0 | 15,680.0 | 15,672.0 | 14,959.0 | 14,601.0 | 15,294.0 | 15,245.0 | 15,366.0 | 7,520.0 | 9,825.0 | 9,927.0 | 9,987.0 | 9,977.0 | 9,621.0 | 9,067.0 | 9,288.0 | 9,349.0 | |||||||||||||
| Intangible Assets | 5,987.0 | 6,326.0 | 6,560.0 | 6,770.0 | 6,480.0 | 6,432.0 | 7,118.0 | 7,048.0 | 7,351.0 | 945.0 | 1,100.0 | 1,181.0 | 1,287.0 | 1,342.0 | 1,309.0 | 458.0 | 488.0 | ||||||||||||||
| Operating Lease Right Of Use Assets | 551.0 | 546.0 | 558.0 | 575.0 | 563.0 | 554.0 | 568.0 | 635.0 | 633.0 | 421.0 | 577.0 | 600.0 | 625.0 | 642.0 | 625.0 | 595.0 | |||||||||||||||
| Deferred Tax Assets | 1,137.0 | 1,074.0 | 1,199.0 | 1,220.0 | 1,149.0 | 1,131.0 | 1,142.0 | 939.0 | 823.0 | 718.0 | 712.0 | 690.0 | 639.0 | 612.0 | 619.0 | 566.0 | 517.0 | ||||||||||||||
| Other Non-Current Assets | 669.0 | 668.0 | 596.0 | 540.0 | 511.0 | 558.0 | 529.0 | 565.0 | 510.0 | 310.0 | 414.0 | 312.0 | 306.0 | 219.0 | 207.0 | 193.0 | 202.0 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 37,186.0 | 37,190.0 | 38,077.0 | 38,493.0 | 36,447.0 | 37,403.0 | 40,201.0 | 40,424.0 | 40,810.0 | 32,822.0 | 26,544.0 | 26,284.0 | 26,411.0 | 26,086.0 | 25,350.0 | 23,662.0 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 2,979.0 | 2,702.0 | 2,959.0 | 3,214.0 | 3,015.0 | 2,458.0 | 2,829.0 | 3,181.0 | 3,074.0 | 2,483.0 | 2,887.0 | 2,956.0 | 2,926.0 | 2,833.0 | 2,817.0 | 2,403.0 | 2,519.0 | 2,334.0 | 2,158.0 | 2,362.0 | 2,175.0 | 1,936.0 | 2,019.0 | 1,765.0 | 1,776.0 | 1,701.0 | - | - | - | - | - |
| Short Term Debt | 1,005.0 | 108.0 | 107.0 | 107.0 | 104.0 | 1,252.0 | 2,095.0 | 2,052.0 | 1,248.0 | 51.0 | 134.0 | 134.0 | 142.0 | 140.0 | 219.0 | 269.0 | 256.0 | 183.0 | |||||||||||||
| Deferred Revenue Current | 722.0 | 691.0 | 546.0 | 549.0 | 542.0 | 553.0 | 563.0 | 493.0 | 501.0 | 419.0 | 496.0 | 483.0 | 516.0 | 449.0 | 440.0 | 444.0 | 426.0 | ||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Accrued Expenses | 3,700.0 | 3,774.0 | 4,208.0 | 4,508.0 | 3,892.0 | 4,098.0 | 4,233.0 | 4,262.0 | 2,994.0 | 2,997.0 | 2,832.0 | 2,661.0 | 2,374.0 | 2,610.0 | 2,537.0 | 2,430.0 | 2,330.0 | ||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 8,585.0 | 7,114.0 | 7,747.0 | 7,829.0 | 7,011.0 | 7,892.0 | 10,378.0 | 10,675.0 | 8,637.0 | 6,981.0 | 6,349.0 | 6,234.0 | 5,958.0 | 6,032.0 | 6,013.0 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 10,422.0 | 11,365.0 | 11,336.0 | 11,336.0 | 11,080.0 | 11,026.0 | 10,337.0 | 11,270.0 | 15,647.0 | 14,242.0 | 8,651.0 | 8,655.0 | 8,708.0 | 8,702.0 | 8,670.0 | 8,298.0 | 8,305.0 | 9,513.0 | 9,558.0 | 9,600.0 | 9,577.0 | 10,036.0 | 11,751.0 | 11,728.0 | 11,029.0 | 82.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 415.0 | 418.0 | 424.0 | 444.0 | 437.0 | 432.0 | 445.0 | 501.0 | 505.0 | 333.0 | 465.0 | 485.0 | 506.0 | 529.0 | 514.0 | ||||||||||||||||
| Deferred Revenue Non-Current | 208.0 | 203.0 | 186.0 | 178.0 | 168.0 | 164.0 | 162.0 | 161.0 | 157.0 | 160.0 | 166.0 | 170.0 | 174.0 | 174.0 | 167.0 | 169.0 | |||||||||||||||
| Deferred Tax Liabilities | 1,688.0 | 1,833.0 | 1,943.0 | 2,087.0 | 2,028.0 | 2,015.0 | 2,241.0 | 2,184.0 | 2,272.0 | 523.0 | 553.0 | 560.0 | 581.0 | 568.0 | 522.0 | 335.0 | 366.0 | ||||||||||||||
| Pension Obligations | 188.0 | 192.0 | 220.0 | 221.0 | 218.0 | 214.0 | 209.0 | 247.0 | 259.0 | 149.0 | 337.0 | 350.0 | 354.0 | 349.0 | 431.0 | 366.0 | 376.0 | ||||||||||||||
| Other Non-Current Liabilities | 2,087.0 | 2,140.0 | 1,568.0 | 1,562.0 | 1,475.0 | 1,429.0 | 1,549.0 | 1,468.0 | 1,584.0 | 1,589.0 | 1,687.0 | 1,712.0 | 1,836.0 | 1,830.0 | 1,737.0 | 1,635.0 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 23,385.0 | 23,062.0 | 23,238.0 | 23,479.0 | 22,249.0 | 23,008.0 | 25,159.0 | 26,345.0 | 28,904.0 | 23,817.0 | 18,042.0 | 17,996.0 | 17,943.0 | 18,010.0 | 17,887.0 | 16,670.0 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | 10.0 | 10.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 8,675.0 | 8,665.0 | 8,646.0 | 8,338.0 | 8,616.0 | 8,610.0 | 8,588.0 | 8,563.0 | 8,536.0 | 5,535.0 | 5,517.0 | 5,494.0 | 5,494.0 | 5,481.0 | 5,463.0 | 5,441.0 | |||||||||||||||
| Retained Earnings | 12,431.0 | 12,193.0 | 12,530.0 | 12,294.0 | 11,895.0 | 11,483.0 | 9,301.0 | 8,854.0 | 6,860.0 | 6,591.0 | 6,486.0 | 6,129.0 | 6,239.0 | 5,866.0 | 5,876.0 | 4,564.0 | 4,244.0 | ||||||||||||||
| Accumulated Other Comprehensive Income | (560.0) | (269.0) | (365.0) | (413.0) | (1,473.0) | (2,106.0) | (802.0) | (1,686.0) | (1,872.0) | (1,486.0) | (1,856.0) | (1,691.0) | (1,636.0) | (1,688.0) | (2,405.0) | ||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,791.0 | 1,543.0 | 1,270.0 | 529.0 | |||||||||||||
| Minority Interest | 349.0 | 324.0 | 330.0 | 308.0 | 339.0 | 314.0 | 349.0 | 311.0 | 345.0 | 328.0 | 318.0 | 319.0 | 334.0 | 318.0 | 311.0 | 296.0 | 329.0 | ||||||||||||||
| Total Stockholders Equity | 13,801.0 | 14,128.0 | 14,839.0 | 15,014.0 | 14,198.0 | 14,395.0 | 15,042.0 | 14,079.0 | 11,906.0 | 9,005.0 | 8,502.0 | 8,288.0 | 8,468.0 | 8,076.0 | 7,463.0 | 6,992.0 | |||||||||||||||
| Total Equity | 13,801.0 | 14,128.0 | 14,839.0 | 15,014.0 | 14,198.0 | 14,395.0 | 15,042.0 | 14,079.0 | 11,906.0 | 9,005.0 | 8,502.0 | 8,288.0 | 8,468.0 | 8,076.0 | 7,463.0 | 6,992.0 | 7,430.0 | 7,094.0 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 11,427.0 | 11,473.0 | 11,443.0 | 11,443.0 | 11,184.0 | 12,278.0 | 12,432.0 | 13,322.0 | 16,895.0 | 14,293.0 | 8,785.0 | 8,789.0 | 8,850.0 | 8,842.0 | 8,889.0 | 8,567.0 | 8,561.0 | 9,696.0 | 9,688.0 | 9,725.0 | 9,730.0 | 10,227.0 | 11,974.0 | 12,029.0 | 11,247.0 | 319.0 | - | - | - | - | - |
| Net debt | 10,056.0 | 9,918.0 | 10,020.0 | 9,646.0 | 9,486.0 | 8,309.0 | 10,208.0 | 10,566.0 | 15,715.0 | 4,441.0 | 5,100.0 | 5,580.0 | 5,503.0 | 5,322.0 | 5,904.0 | 5,550.0 | 4,957.0 | 6,709.0 | |||||||||||||
| Working Capital | 433.0 | 1,419.0 | 1,092.0 | 1,302.0 | 1,433.0 | 1,999.0 | 816.0 | 898.0 | 3,078.0 | 12,595.0 | 4,162.0 | 3,907.0 | 4,200.0 | 3,847.0 | 3,727.0 | 3,730.0 | 4,071.0 | ||||||||||||||
| Book Value | 13,801.0 | 14,128.0 | 14,839.0 | 15,014.0 | 14,198.0 | 14,395.0 | 15,042.0 | 14,079.0 | 11,906.0 | 9,005.0 | 8,502.0 | 8,288.0 | 8,468.0 | 8,076.0 | 7,463.0 | 6,992.0 | 7,430.0 | 7,094.0 | |||||||||||||
| Tangible Book Value | (7,499.0) | (7,699.0) | (7,401.0) | (7,428.0) | (7,241.0) | (6,638.0) | (7,370.0) | (8,214.0) | (10,811.0) | 540.0 | (2,423.0) | (2,820.0) | (2,806.0) | (3,243.0) | (3,467.0) | (2,533.0) | (2,346.0) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.0 |
| 384.0 |
| 416.0 |
| 350.0 |
| 343.0 |
| 280.0 |
| 284.0 |
| 319.0 |
| 327.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,602.0 |
| 11,407.0 |
| 11,300.0 |
| 8,754.0 |
| 8,328.0 |
| 8,524.0 |
| 9,334.0 |
| 8,053.0 |
| 5,968.0 |
| 5,959.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,203.0 |
| 2,134.0 |
| 2,074.0 |
| 2,095.0 |
| - |
| - |
| - |
| - |
| - |
| 1,825.0 |
| 1,826.0 |
| 1,764.0 |
| 1,837.0 |
| 1,777.0 |
| 1,810.0 |
| 1,676.0 |
| 1,651.0 |
| 1,638.0 |
| 1,663.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,638.0 |
| 1,593.0 |
| 1,619.0 |
| 1,572.0 |
| 1,530.0 |
| 1,513.0 |
| 1,696.0 |
| 1,697.0 |
| 1,664.0 |
| 1,739.0 |
| - |
| - |
| - |
| - |
| - |
| 9,237.0 |
| 10,279.0 |
| 10,077.0 |
| 10,139.0 |
| 9,906.0 |
| 9,735.0 |
| 9,648.0 |
| 9,884.0 |
| - |
| - |
| - |
| - |
| - |
| 509.0 |
| 481.0 |
| 1,071.0 |
| 1,002.0 |
| 1,037.0 |
| 1,024.0 |
| 1,024.0 |
| 1,014.0 |
| 1,083.0 |
| - |
| - |
| - |
| - |
| - |
| 596.0 |
| 640.0 |
| 626.0 |
| 786.0 |
| 770.0 |
| 788.0 |
| 823.0 |
| 843.0 |
| 865.0 |
| 832.0 |
| - |
| - |
| - |
| - |
| - |
| 563.0 |
| 456.0 |
| 461.0 |
| 461.0 |
| 449.0 |
| 439.0 |
| 419.0 |
| 454.0 |
| 500.0 |
| - |
| - |
| - |
| - |
| - |
| 242.0 |
| 280.0 |
| 343.0 |
| 316.0 |
| 279.0 |
| 256.0 |
| 233.0 |
| 277.0 |
| 256.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,193.0 |
| 26,172.0 |
| 25,788.0 |
| 25,738.0 |
| 24,868.0 |
| 25,093.0 |
| 25,728.0 |
| 24,176.0 |
| 22,001.0 |
| 22,406.0 |
| - |
| - |
| - |
| - |
| - |
| 130.0 |
| 125.0 |
| 153.0 |
| 191.0 |
| 223.0 |
| 301.0 |
| 218.0 |
| 237.0 |
| - |
| - |
| - |
| - |
| - |
| 415.0 |
| 418.0 |
| 576.0 |
| 545.0 |
| 512.0 |
| 495.0 |
| 477.0 |
| 485.0 |
| 443.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,561.0 |
| 2,260.0 |
| 2,541.0 |
| 2,265.0 |
| 2,471.0 |
| 2,445.0 |
| 2,246.0 |
| 1,972.0 |
| 2,088.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,546.0 |
| 5,531.0 |
| 6,627.0 |
| 6,068.0 |
| 5,604.0 |
| 5,138.0 |
| 5,110.0 |
| 5,182.0 |
| 4,789.0 |
| 4,451.0 |
| 4,469.0 |
| - |
| - |
| - |
| - |
| - |
| 490.0 |
| 491.0 |
| 527.0 |
| 515.0 |
| 635.0 |
| 621.0 |
| 642.0 |
| 676.0 |
| 688.0 |
| 708.0 |
| 682.0 |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| 165.0 |
| 169.0 |
| 171.0 |
| 170.0 |
| 165.0 |
| 166.0 |
| 166.0 |
| 168.0 |
| 168.0 |
| - |
| - |
| - |
| - |
| - |
| 354.0 |
| 331.0 |
| 556.0 |
| 477.0 |
| 479.0 |
| 471.0 |
| 445.0 |
| 1,161.0 |
| 1,099.0 |
| - |
| - |
| - |
| - |
| - |
| 380.0 |
| 416.0 |
| 511.0 |
| 507.0 |
| 524.0 |
| 473.0 |
| 462.0 |
| 456.0 |
| 456.0 |
| - |
| - |
| - |
| - |
| - |
| 1,694.0 |
| 1,677.0 |
| 1,678.0 |
| 1,712.0 |
| 1,730.0 |
| 1,724.0 |
| 1,738.0 |
| 1,698.0 |
| 1,170.0 |
| 1,183.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,763.0 |
| 19,078.0 |
| 18,566.0 |
| 18,618.0 |
| 18,050.0 |
| 18,515.0 |
| 20,291.0 |
| 19,810.0 |
| 18,975.0 |
| 7,971.0 |
| - |
| - |
| - |
| - |
| - |
| 5,415.0 |
| 5,411.0 |
| 5,384.0 |
| 5,366.0 |
| 5,350.0 |
| 5,345.0 |
| 5,327.0 |
| 5,307.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 2,865.0 |
| 2,774.0 |
| 2,305.0 |
| 2,027.0 |
| 1,643.0 |
| 932.0 |
| 191.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1,775.0) |
| (1,297.0) |
| (989.0) |
| (991.0) |
| (794.0) |
| (859.0) |
| (745.0) |
| (1,172.0) |
| (1,479.0) |
| (1,736.0) |
| (1,253.0) |
| - |
| - |
| - |
| - |
| - |
| 276.0 |
| 130.0 |
| 38.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 327.0 |
| 322.0 |
| 364.0 |
| 329.0 |
| 326.0 |
| 341.0 |
| 338.0 |
| 329.0 |
| 333.0 |
| - |
| - |
| - |
| - |
| - |
| 7,430.0 |
| 7,094.0 |
| 7,222.0 |
| 7,120.0 |
| 6,818.0 |
| 6,578.0 |
| 5,437.0 |
| 4,366.0 |
| 2,697.0 |
| 14,102.0 |
| 14,644.0 |
| 14,960.0 |
| 14,690.0 |
| 14,269.0 |
| 14,784.0 |
| 7,222.0 |
| 7,120.0 |
| 6,818.0 |
| 6,578.0 |
| 5,437.0 |
| 4,366.0 |
| 3,026.0 |
| 14,435.0 |
| 14,644.0 |
| 14,960.0 |
| 14,690.0 |
| 14,269.0 |
| 14,784.0 |
| 7,017.0 |
| 7,095.0 |
| 7,131.0 |
| 7,112.0 |
| 8,126.0 |
| 9,325.0 |
| 10,479.0 |
| (633.0) |
| - |
| - |
| - |
| - |
| - |
| 4,780.0 |
| 5,232.0 |
| 3,150.0 |
| 3,190.0 |
| 3,414.0 |
| 4,152.0 |
| 3,264.0 |
| 1,517.0 |
| 1,490.0 |
| - |
| - |
| - |
| - |
| - |
| 7,222.0 |
| 7,120.0 |
| 6,818.0 |
| 6,578.0 |
| 5,437.0 |
| 4,366.0 |
| 2,697.0 |
| 14,102.0 |
| 14,644.0 |
| 14,960.0 |
| 14,690.0 |
| 14,269.0 |
| 14,784.0 |
| (2,764.0) |
| (2,496.0) |
| (4,230.0) |
| (4,261.0) |
| (4,598.0) |
| (5,493.0) |
| (6,393.0) |
| (7,965.0) |
| 3,135.0 |
| - |
| - |
| - |
| - |
| - |