| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 17,415.0 | 19,133.0 | 17,638.0 | 16,569.0 | 14,249.0 | 16,215.0 | 16,106.0 | 16,689.0 | 15,799.0 | 17,070.0 | 16,810.0 | 17,318.0 | 15,862.0 | 16,597.0 | 14,994.0 | 14,247.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 70,755.0 | 67,589.0 | 64,809.0 | 67,060.0 | 59,427.0 | 50,971.0 | 41,748.0 | 53,800.0 | 54,722.0 | 45,462.0 | 38,537.0 | 47,011.0 | 55,184.0 | 55,656.0 | 65,875.0 | 60,138.0 | 42,588.0 | 32,396.0 | ||
| Cost of Revenue | 47,093.0 | 44,752.0 | 40,199.0 | 42,767.0 | 41,350.0 | 35,513.0 | 29,082.0 | 36,630.0 | 36,997.0 | 31,260.0 | 28,044.0 | 33,546.0 | 40,718.0 | 38,432.0 | 47,055.0 | 43,578.0 | 30,367.0 | |||
| Gross Profit | 23,662.0 | 22,837.0 | 24,610.0 | 24,293.0 | 18,077.0 | 15,458.0 | 12,666.0 | 17,170.0 | 17,725.0 | 14,202.0 | 10,493.0 | 13,465.0 | 14,466.0 | 17,224.0 | 18,820.0 | 16,560.0 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 2,205.0 | 2,148.0 | 2,107.0 | 2,108.0 | 1,814.0 | 1,686.0 | 1,415.0 | 1,693.0 | 1,850.0 | 1,842.0 | 1,853.0 | 2,119.0 | 2,380.0 | 1,552.0 | ||||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 11,657.0 | 11,151.0 | 13,072.0 | 12,966.0 | 7,904.0 | 6,878.0 | 4,553.0 | 8,290.0 | 8,293.0 | 4,460.0 | 1,162.0 | 3,785.0 | 3,314.0 | 9,870.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 2,864.0 | 2,768.0 | 2,629.0 | 2,781.0 | 2,067.0 | 1,742.0 | 1,006.0 | 1,746.0 | 1,698.0 | 3,339.0 | 192.0 | 916.0 | 692.0 | 2,795.0 | 2,528.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 20.35 | 18.90 | 22.17 | 20.24 | 12.72 | 11.93 | 5.51 | 10.85 | 10.39 | 1.27 | (0.11) | 4.23 | 3.97 | 10.16 | 8.71 | 7.64 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 13,974.0 | 13,413.0 | 15,225.0 | 15,110.0 | 10,123.0 | 9,230.0 | 6,985.0 | 10,867.0 | 11,059.0 | 7,337.0 | 4,196.0 | 6,831.0 | 6,477.0 | 12,957.0 | 11,386.0 | 9,680.0 | ||||
| 13,589.0 |
| 13,798.0 |
| 12,397.0 |
| 12,889.0 |
| 11,887.0 |
| 11,235.0 |
| 9,881.0 |
| 9,997.0 |
| 10,635.0 |
| 13,144.0 |
| 12,758.0 |
| 14,432.0 |
| 13,466.0 |
| 14,342.0 |
| 13,510.0 |
| 14,011.0 |
| 12,859.0 |
| 12,896.0 |
| 11,413.0 |
| 11,331.0 |
| 9,822.0 |
| 9,574.0 |
| 9,160.0 |
| 10,342.0 |
| Cost of Revenue | 11,306.0 | 13,307.0 | 11,673.0 | 10,807.0 | 8,965.0 | 10,321.0 | 10,066.0 | 10,150.0 | 9,662.0 | 11,016.0 | 10,583.0 | 11,065.0 | 10,103.0 | 11,614.0 | 10,202.0 | 9,975.0 | 9,559.0 | 10,003.0 | 8,617.0 | 8,881.0 | 8,012.0 | 7,784.0 | 6,919.0 | 7,113.0 | 7,266.0 | 9,117.0 | 8,569.0 | 9,941.0 | 9,003.0 | 9,987.0 | 9,022.0 | 9,422.0 | 8,566.0 | 8,965.0 | 7,678.0 | 7,816.0 | 6,801.0 | 7,276.0 | 6,527.0 | 7,419.0 |
| Gross Profit | 6,109.0 | 5,826.0 | 5,965.0 | 5,762.0 | 5,284.0 | 5,894.0 | 6,040.0 | 6,539.0 | 6,137.0 | 6,054.0 | 6,227.0 | 6,253.0 | 5,759.0 | 4,983.0 | 4,792.0 | 4,272.0 | 4,030.0 | 3,795.0 | 3,780.0 | 4,008.0 | 3,875.0 | 3,451.0 | 2,962.0 | 2,884.0 | 3,369.0 | 4,027.0 | 4,189.0 | 4,491.0 | 4,463.0 | 4,355.0 | 4,488.0 | 4,589.0 | 4,293.0 | 3,931.0 | 3,735.0 | 3,515.0 | 3,021.0 | 2,298.0 | 2,633.0 | 2,923.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 537.0 | 562.0 | 555.0 | 551.0 | 480.0 | 519.0 | 533.0 | 535.0 | 520.0 | 554.0 | 554.0 | 528.0 | 472.0 | 401.0 | 476.0 | 480.0 | 457.0 | 439.0 | 427.0 | 446.0 | 374.0 | 374.0 | 344.0 | 341.0 | 356.0 | 386.0 | 431.0 | 441.0 | 435.0 | 466.0 | 479.0 | 462.0 | 443.0 | 498.0 | 461.0 | 458.0 | 425.0 | 424.0 | 453.0 | 468.0 |
| Selling General & Administrative | 1,816.0 | 1,876.0 | 1,822.0 | 1,694.0 | 1,593.0 | 1,769.0 | 1,669.0 | 1,652.0 | 1,577.0 | 1,756.0 | 1,624.0 | 1,528.0 | 1,463.0 | 1,479.0 | 1,401.0 | 1,425.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 595.0 | 598.0 | 570.0 | 554.0 | 540.0 | 555.0 | 543.0 | 531.0 | 524.0 | 545.0 | 525.0 | 542.0 | 532.0 | 558.0 | 551.0 | 553.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 41.0 | 41.0 | 41.0 | 43.0 | 44.0 | 45.0 | 44.0 | 43.0 | 44.0 | 44.0 | 44.0 | 64.0 | 66.0 | 71.0 | 70.0 | 71.0 | ||||||||||||||||||||||||
| Other Operating Expenses | (326.0) | (377.0) | (190.0) | (321.0) | (306.0) | (344.0) | (355.0) | (556.0) | (223.0) | (322.0) | (320.0) | (300.0) | (876.0) | (310.0) | (339.0) | (303.0) | ||||||||||||||||||||||||
| Total Operating Expenses | 14,330.0 | 16,473.0 | 14,586.0 | 13,709.0 | 11,670.0 | 13,291.0 | 12,959.0 | 13,207.0 | 12,280.0 | 13,936.0 | 13,361.0 | 13,666.0 | 13,131.0 | 14,917.0 | 12,569.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 3,085.0 | 2,660.0 | 3,052.0 | 2,860.0 | 2,579.0 | 2,924.0 | 3,147.0 | 3,482.0 | 3,519.0 | 3,134.0 | 3,449.0 | 3,652.0 | 2,731.0 | 1,680.0 | 2,425.0 | 1,944.0 | 1,855.0 | 1,611.0 | 1,664.0 | 1,789.0 | 1,814.0 | 1,380.0 | 985.0 | 784.0 | 1,404.0 | 1,850.0 | 2,020.0 | 2,213.0 | 2,207.0 | 1,883.0 | 2,135.0 | 2,167.0 | 2,108.0 | 1,387.0 | 1,509.0 | 1,184.0 | 380.0 | (598.0) | 481.0 | 785.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 7.0 | 87.0 | 8.0 | 7.0 | 7.0 | 10.0 | 7.0 | 17.0 | 10.0 | 11.0 | 12.0 | 24.0 | 16.0 | (1.0) | 9.0 | 4.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 260.0 | 493.0 | 208.0 | 84.0 | 107.0 | 426.0 | 76.0 | 155.0 | 156.0 | 241.0 | 195.0 | 127.0 | 32.0 | 536.0 | 242.0 | 260.0 | 253.0 | |||||||||||||||||||||||
| Pre-Tax Income | 3,211.0 | 3,026.0 | 3,127.0 | 2,818.0 | 2,570.0 | 3,243.0 | 3,098.0 | 3,500.0 | 3,532.0 | 3,249.0 | 3,515.0 | 3,652.0 | 2,634.0 | 2,099.0 | 2,558.0 | 2,096.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 670.0 | 712.0 | 836.0 | 646.0 | 574.0 | 463.0 | 642.0 | 836.0 | 688.0 | 587.0 | 734.0 | 752.0 | 708.0 | 644.0 | 527.0 | 427.0 | 469.0 | 429.0 | 368.0 | 470.0 | 475.0 | 167.0 | 187.0 | 227.0 | 425.0 | 276.0 | 518.0 | 565.0 | 387.0 | 321.0 | 415.0 | 490.0 | 472.0 | 2,418.0 | 470.0 | 361.0 | 90.0 | (180.0) | 96.0 | 184.0 |
| Net Income From Continuing Ops | 2,548.0 | 2,401.0 | 2,299.0 | 2,179.0 | 2,003.0 | 2,790.0 | 2,463.0 | 2,681.0 | 2,854.0 | 2,673.0 | 2,793.0 | 2,924.0 | 1,942.0 | 1,454.0 | 2,040.0 | 1,673.0 | 1,537.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 2,548.0 | 2,401.0 | 2,299.0 | 2,179.0 | 2,003.0 | 2,790.0 | 2,463.0 | 2,681.0 | 2,854.0 | 2,673.0 | 2,793.0 | 2,924.0 | 1,942.0 | 1,454.0 | 2,040.0 | 1,673.0 | 1,537.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2,549.0 | 2,402.0 | 2,300.0 | 2,179.0 | 2,003.0 | 2,791.0 | 2,464.0 | 2,681.0 | 2,856.0 | 2,676.0 | 2,794.0 | 2,922.0 | 1,943.0 | 1,454.0 | 2,041.0 | 1,673.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (1.0) | (1.0) | (1.0) | 0.0 | 0.0 | (1.0) | (1.0) | 0.0 | (2.0) | (3.0) | (1.0) | 2.0 | (1.0) | 0.0 | (1.0) | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2,549.0 | 2,402.0 | 2,300.0 | 2,179.0 | 2,003.0 | 2,791.0 | 2,464.0 | 2,681.0 | 2,856.0 | 2,676.0 | 2,794.0 | 2,922.0 | 1,943.0 | 1,454.0 | 2,041.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 5.50 | - | 4.91 | 4.64 | 4.22 | - | 5.09 | 5.50 | 5.78 | - | 5.48 | 5.70 | 3.76 | - | 3.89 | 3.15 | 2.88 | - | 2.62 | 2.58 | 2.80 | - | 1.23 | 0.84 | 2.00 | - | 2.69 | 2.85 | 3.29 | - | 2.92 | 2.86 | 2.78 | - | 1.79 | 1.36 | 0.33 | - | 0.48 | 0.94 |
| EPS Diluted | 5.47 | - | 4.88 | 4.62 | 4.20 | - | 5.06 | 5.48 | 5.75 | - | 5.45 | 5.67 | 3.74 | - | 3.87 | 3.13 | 2.86 | - | ||||||||||||||||||||||
| Shares Basic | 463.4 | - | 468.6 | 469.7 | 474.9 | - | 484.2 | 487.2 | 493.9 | - | 509.8 | 512.9 | 516.2 | - | 525.0 | 531.0 | 534.5 | - | ||||||||||||||||||||||
| Shares Diluted | 465.8 | - | 470.8 | 471.5 | 477.1 | - | 486.7 | 489.5 | 496.9 | - | 512.6 | 515.0 | 519.4 | - | 527.6 | 534.1 | 538.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3,680.0 | 3,258.0 | 3,622.0 | 3,414.0 | 3,119.0 | 3,479.0 | 3,690.0 | 4,013.0 | 4,043.0 | 3,679.0 | 3,974.0 | 4,194.0 | 3,263.0 | 2,238.0 | 2,976.0 | 2,497.0 | 2,412.0 | 2,197.0 | 2,257.0 | 2,376.0 | 2,400.0 | 1,997.0 | 1,578.0 | 1,392.0 | 2,018.0 | 2,494.0 | 2,665.0 | 2,860.0 | 2,848.0 | 2,584.0 | 2,833.0 | 2,853.0 | 2,789.0 | 2,111.0 | 2,232.0 | 1,904.0 | 1,090.0 | 181.0 | 1,242.0 | 1,539.0 |
| EBIT | 3,085.0 | 2,660.0 | 3,052.0 | 2,860.0 | 2,579.0 | 2,924.0 | 3,147.0 | 3,482.0 | 3,519.0 | 3,134.0 | 3,449.0 | 3,652.0 | 2,731.0 | 1,680.0 | 2,425.0 | 1,944.0 | 1,855.0 | 1,611.0 | 1,664.0 | |||||||||||||||||||||
| 51,324.0 |
| 44,958.0 |
| 23,886.0 |
| 38,415.0 |
| 32,626.0 |
| 12,221.0 |
| 8,510.0 |
| 12,909.0 |
| 12,332.0 |
| 2,466.0 |
| 2,297.0 |
| 1,905.0 |
| 1,421.0 |
| 1,728.0 |
| 1,404.0 |
| Selling General & Administrative | 7,208.0 | 6,985.0 | 6,667.0 | 6,371.0 | 5,651.0 | 5,365.0 | 4,642.0 | 5,162.0 | 5,478.0 | 4,999.0 | 4,383.0 | 4,951.0 | 6,529.0 | 4,122.0 | 5,919.0 | 5,203.0 | 4,248.0 | 3,645.0 | 4,399.0 | 3,821.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,317.0 | 2,262.0 | 2,153.0 | 2,144.0 | 2,219.0 | 2,352.0 | 2,432.0 | 2,577.0 | 2,766.0 | 2,877.0 | 3,034.0 | 3,046.0 | 3,163.0 | 3,087.0 | 2,813.0 | 2,527.0 | 2,296.0 | 2,336.0 | 1,980.0 | 1,797.0 |
| Amortization of Intangibles | 166.0 | 169.0 | 176.0 | 218.0 | 284.0 | 302.0 | 311.0 | 324.0 | 331.0 | 323.0 | 326.0 | 337.0 | 365.0 | 371.0 | 387.0 | 233.0 | 76.0 | 61.0 | 61.0 | - |
| Other Operating Expenses | (1,214.0) | (1,194.0) | (1,478.0) | (1,818.0) | (1,218.0) | (1,074.0) | (1,467.0) | (1,271.0) | 1,382.0 | (2,255.0) | (1,904.0) | (2,023.0) | (1,619.0) | (953.0) | (485.0) | (1,081.0) | (1,191.0) | 1,822.0 | 1,181.0 | 1,054.0 |
| Total Operating Expenses | 59,098.0 | 56,438.0 | 51,737.0 | 54,094.0 | 51,523.0 | 44,093.0 | 37,195.0 | 45,510.0 | 46,429.0 | 41,002.0 | 37,375.0 | 43,226.0 | 51,870.0 | 45,786.0 | 57,302.0 | 52,985.0 | 38,625.0 | 31,819.0 | 46,876.0 | 40,037.0 |
| 8,573.0 |
| 7,153.0 |
| 3,963.0 |
| 577.0 |
| 4,448.0 |
| 4,921.0 |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 109.0 | 109.0 | 44.0 | 63.0 | 19.0 | 31.0 | 14.0 | 28.0 | 24.0 | 16.0 | (6.0) | 0.0 | 8.0 | (6.0) | 14.0 | (24.0) | (24.0) | (12.0) | 37.0 | 73.0 |
| Other Non-Operating Income | 1,045.0 | 892.0 | 813.0 | 595.0 | 1,291.0 | 1,814.0 | (44.0) | (57.0) | (67.0) | 153.0 | (518.0) | 161.0 | 322.0 | (34.0) | 130.0 | (32.0) | 130.0 | 381.0 | 327.0 | 357.0 |
| Pre-Tax Income | 12,182.0 | 11,541.0 | 13,373.0 | 13,050.0 | 8,752.0 | 8,204.0 | 3,995.0 | 7,812.0 | 7,822.0 | 4,082.0 | 139.0 | 3,439.0 | 3,152.0 | 9,371.0 | 8,236.0 | 6,725.0 | 3,750.0 | 569.0 | 4,501.0 | 4,990.0 |
| 1,720.0 |
| 968.0 |
| (270.0) |
| 953.0 |
| 1,485.0 |
| Net Income From Continuing Ops | 9,427.0 | 8,882.0 | 10,788.0 | 10,332.0 | 6,704.0 | 6,493.0 | 3,003.0 | 6,094.0 | 6,148.0 | 759.0 | (59.0) | 2,523.0 | 2,468.0 | 6,570.0 | 5,722.0 | 4,981.0 | 2,758.0 | 827.0 | 3,585.0 | 3,578.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 9,427.0 | 8,882.0 | 10,788.0 | 10,332.0 | 6,704.0 | 6,493.0 | 3,003.0 | 6,094.0 | 6,148.0 | 759.0 | (59.0) | 2,523.0 | 2,468.0 | 6,570.0 | 5,722.0 | 4,981.0 | 2,758.0 | 827.0 | 3,585.0 | 3,541.0 |
| Net Income Attributable To Parent | 9,430.0 | 8,884.0 | 10,792.0 | 10,335.0 | 6,705.0 | 6,489.0 | 2,998.0 | 6,093.0 | 6,147.0 | 754.0 | (67.0) | 2,512.0 | 2,452.0 | 6,556.0 | 5,681.0 | 4,928.0 | 2,700.0 | 895.0 | 3,557.0 | 3,541.0 |
| Less: Minority Interest | (3.0) | (2.0) | (4.0) | (3.0) | (1.0) | 4.0 | 5.0 | 1.0 | 1.0 | 5.0 | 8.0 | 11.0 | 16.0 | 14.0 | 41.0 | 53.0 | 58.0 | (68.0) | 28.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 9,430.0 | 8,884.0 | 10,792.0 | 10,335.0 | 6,705.0 | 6,489.0 | 2,998.0 | 6,093.0 | 6,147.0 | 754.0 | (67.0) | 2,512.0 | 2,452.0 | 6,556.0 | 5,681.0 | 4,928.0 | 2,700.0 | 895.0 | 3,557.0 | 3,541.0 |
| 4.28 |
| 1.45 |
| 5.83 |
| 5.55 |
| EPS Diluted | 20.24 | 18.81 | 22.05 | 20.12 | 12.64 | 11.83 | 5.46 | 10.74 | 10.26 | 1.26 | (0.11) | 4.18 | 3.90 | 9.95 | 8.48 | 7.40 | 4.15 | 1.43 | 5.66 | 5.37 |
| Shares Basic | 463.4 | 470.0 | 486.7 | 510.6 | 526.9 | 544.0 | 544.1 | 561.6 | 591.4 | 591.8 | 584.3 | 594.3 | 617.2 | 645.2 | 652.6 | 645.0 | 631.5 | 615.2 | 610.5 | 638.2 |
| Shares Diluted | 465.8 | 472.3 | 489.4 | 513.6 | 530.4 | 548.5 | 548.6 | 567.5 | 599.4 | 599.3 | 584.3 | 601.3 | 628.9 | 658.6 | 669.6 | 666.1 | 650.4 | 626.0 | 627.9 | 659.5 |
| 6,259.0 |
| 2,913.0 |
| 6,428.0 |
| 6,718.0 |
| EBIT | 11,657.0 | 11,151.0 | 13,072.0 | 12,966.0 | 7,904.0 | 6,878.0 | 4,553.0 | 8,290.0 | 8,293.0 | 4,460.0 | 1,162.0 | 3,785.0 | 3,314.0 | 9,870.0 | 8,573.0 | 7,153.0 | 3,963.0 | 577.0 | 4,448.0 | 4,921.0 |
| 1,346.0 |
| 1,422.0 |
| 1,340.0 |
| 1,364.0 |
| 1,239.0 |
| 1,216.0 |
| 1,126.0 |
| 1,179.0 |
| 1,121.0 |
| 1,283.0 |
| 1,251.0 |
| 1,309.0 |
| 1,319.0 |
| 1,463.0 |
| 1,299.0 |
| 1,440.0 |
| 1,276.0 |
| 1,380.0 |
| 1,254.0 |
| 1,304.0 |
| 1,061.0 |
| 1,180.0 |
| 992.0 |
| 1,123.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 557.0 |
| 586.0 |
| 593.0 |
| 587.0 |
| 586.0 |
| 617.0 |
| 593.0 |
| 608.0 |
| 614.0 |
| 644.0 |
| 645.0 |
| 647.0 |
| 641.0 |
| 701.0 |
| 698.0 |
| 686.0 |
| 681.0 |
| 724.0 |
| 723.0 |
| 720.0 |
| 710.0 |
| 779.0 |
| 761.0 |
| 754.0 |
| 72.0 |
| 74.0 |
| 75.0 |
| 76.0 |
| 77.0 |
| 75.0 |
| 78.0 |
| 78.0 |
| 80.0 |
| 80.0 |
| 81.0 |
| 81.0 |
| 82.0 |
| 83.0 |
| 82.0 |
| 83.0 |
| 83.0 |
| 82.0 |
| 82.0 |
| 80.0 |
| 79.0 |
| 80.0 |
| 82.0 |
| 82.0 |
| (266.0) |
| (220.0) |
| (238.0) |
| (293.0) |
| (323.0) |
| (353.0) |
| (370.0) |
| (431.0) |
| (313.0) |
| (325.0) |
| (298.0) |
| (336.0) |
| (312.0) |
| 2,410.0 |
| (390.0) |
| (338.0) |
| (300.0) |
| (504.0) |
| (348.0) |
| (407.0) |
| (996.0) |
| (548.0) |
| (560.0) |
| (399.0) |
| 12,303.0 |
| 11,734.0 |
| 12,187.0 |
| 10,733.0 |
| 11,100.0 |
| 10,073.0 |
| 9,855.0 |
| 8,896.0 |
| 9,213.0 |
| 9,231.0 |
| 11,294.0 |
| 10,738.0 |
| 12,219.0 |
| 11,259.0 |
| 12,459.0 |
| 11,375.0 |
| 11,844.0 |
| 10,751.0 |
| 11,509.0 |
| 9,904.0 |
| 10,147.0 |
| 9,442.0 |
| 10,172.0 |
| 8,679.0 |
| 9,557.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| (13.0) |
| 21.0 |
| 14.0 |
| 9.0 |
| 6.0 |
| (5.0) |
| 8.0 |
| 5.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| 7.0 |
| 3.0 |
| 7.0 |
| 9.0 |
| 5.0 |
| 8.0 |
| 8.0 |
| 5.0 |
| (5.0) |
| 1.0 |
| (4.0) |
| (2.0) |
| 1,063.0 |
| 225.0 |
| 201.0 |
| 325.0 |
| (309.0) |
| 14.0 |
| 29.0 |
| 222.0 |
| (373.0) |
| 88.0 |
| 68.0 |
| 160.0 |
| (417.0) |
| 102.0 |
| 121.0 |
| 127.0 |
| (107.0) |
| 132.0 |
| 96.0 |
| 32.0 |
| (630.0) |
| 28.0 |
| 84.0 |
| 1,999.0 |
| 2,562.0 |
| 1,775.0 |
| 1,870.0 |
| 1,997.0 |
| 941.0 |
| 863.0 |
| 678.0 |
| 1,513.0 |
| 1,365.0 |
| 2,005.0 |
| 2,178.0 |
| 2,264.0 |
| 1,367.0 |
| 2,135.0 |
| 2,186.0 |
| 2,134.0 |
| 1,111.0 |
| 1,523.0 |
| 1,159.0 |
| 289.0 |
| (1,348.0) |
| 383.0 |
| 739.0 |
| 2,120.0 |
| 1,428.0 |
| 1,414.0 |
| 1,531.0 |
| 780.0 |
| 671.0 |
| 459.0 |
| 1,093.0 |
| 1,097.0 |
| 1,494.0 |
| 1,619.0 |
| 1,884.0 |
| 1,049.0 |
| 1,727.0 |
| 1,705.0 |
| 1,667.0 |
| (1,299.0) |
| 1,061.0 |
| 803.0 |
| 194.0 |
| (1,167.0) |
| 283.0 |
| 553.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,120.0 |
| 1,428.0 |
| 1,414.0 |
| 1,531.0 |
| 780.0 |
| 671.0 |
| 459.0 |
| 1,093.0 |
| 1,097.0 |
| 1,494.0 |
| 1,619.0 |
| 1,884.0 |
| 1,049.0 |
| 1,727.0 |
| 1,705.0 |
| 1,667.0 |
| (1,299.0) |
| 1,061.0 |
| 803.0 |
| 194.0 |
| (1,167.0) |
| 283.0 |
| 553.0 |
| 1,537.0 |
| 2,120.0 |
| 1,426.0 |
| 1,413.0 |
| 1,530.0 |
| 780.0 |
| 668.0 |
| 458.0 |
| 1,092.0 |
| 1,098.0 |
| 1,494.0 |
| 1,620.0 |
| 1,881.0 |
| 1,048.0 |
| 1,727.0 |
| 1,707.0 |
| 1,665.0 |
| (1,299.0) |
| 1,059.0 |
| 802.0 |
| 192.0 |
| (1,171.0) |
| 283.0 |
| 550.0 |
| 0.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 3.0 |
| 1.0 |
| 1.0 |
| (1.0) |
| 0.0 |
| (1.0) |
| 3.0 |
| 1.0 |
| 0.0 |
| (2.0) |
| 2.0 |
| 0.0 |
| 2.0 |
| 1.0 |
| 2.0 |
| 4.0 |
| 0.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,673.0 |
| 1,537.0 |
| 2,120.0 |
| 1,426.0 |
| 1,413.0 |
| 1,530.0 |
| 780.0 |
| 668.0 |
| 458.0 |
| 1,092.0 |
| 1,098.0 |
| 1,494.0 |
| 1,620.0 |
| 1,881.0 |
| 1,048.0 |
| 1,727.0 |
| 1,707.0 |
| 1,665.0 |
| (1,299.0) |
| 1,059.0 |
| 802.0 |
| 192.0 |
| (1,171.0) |
| 283.0 |
| 550.0 |
| 2.60 |
| 2.56 |
| 2.77 |
| - |
| 1.22 |
| 0.84 |
| 1.98 |
| - |
| 2.66 |
| 2.83 |
| 3.25 |
| - |
| 2.88 |
| 2.82 |
| 2.74 |
| - |
| 1.77 |
| 1.35 |
| 0.32 |
| - |
| 0.48 |
| 0.93 |
| 544.0 |
| 547.9 |
| 546.4 |
| - |
| 542.3 |
| 541.5 |
| 546.8 |
| - |
| 556.3 |
| 567.8 |
| 572.4 |
| - |
| 592.1 |
| 596.2 |
| 598.0 |
| - |
| 592.9 |
| 590.2 |
| 587.5 |
| - |
| 584.7 |
| 584.1 |
| 547.6 |
| 552.1 |
| 551.4 |
| - |
| 546.4 |
| 544.5 |
| 551.1 |
| - |
| 561.2 |
| 573.1 |
| 578.8 |
| - |
| 599.4 |
| 604.2 |
| 608.0 |
| - |
| 600.1 |
| 595.4 |
| 593.2 |
| - |
| 589.6 |
| 588.6 |
| 1,789.0 |
| 1,814.0 |
| 1,380.0 |
| 985.0 |
| 784.0 |
| 1,404.0 |
| 1,850.0 |
| 2,020.0 |
| 2,213.0 |
| 2,207.0 |
| 1,883.0 |
| 2,135.0 |
| 2,167.0 |
| 2,108.0 |
| 1,387.0 |
| 1,509.0 |
| 1,184.0 |
| 380.0 |
| (598.0) |
| 481.0 |
| 785.0 |