| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 7,676.0 | 7,550.0 | 7,822.0 | 5,924.0 | 5,081.0 | 10,182.0 | 4,619.0 | 3,855.0 | 2,972.0 | 3,185.0 | 1,968.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,056.0 | 665.0 | 925.0 | 905.0 | 920.0 | 1,331.0 | 937.0 | 2,045.0 | 2,136.0 | - | - |
| Cash And Short Term Investments | 8,732.0 | 8,215.0 | 8,747.0 | 6,829.0 | 6,001.0 | 11,513.0 | 5,556.0 | 5,900.0 | 5,108.0 | 3,185.0 | 1,968.0 |
| Receivables | |||||||||||
| Accounts Receivable | 28,768.0 | 24,227.0 | 17,722.0 | 17,218.0 | 15,071.0 | 12,191.0 | 10,716.0 | 10,473.0 | 3,155.0 | - | - |
| Current Assets | |||||||||||
| Inventory | 7,338.0 | 6,692.0 | 5,645.0 | 4,777.0 | 3,722.0 | 3,165.0 | 2,661.0 | 2,821.0 | 228.0 | - | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 13,753.0 | - | - | 11,204.0 | 10,284.0 | 9,780.0 | 8,921.0 | 7,958.0 | 4,613.0 | - | - |
| Accumulated Depreciation | 10,102.0 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 10,659.0 | 9,294.0 | 8,553.0 | 7,775.0 | 6,655.0 | 5,478.0 | 5,090.0 | 4,366.0 | 184.0 | - | - |
| Short Term Debt | 592.0 | 3,035.0 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 74.0 | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 592.0 | 3,035.0 | 2,775.0 | 2,993.0 | 2,545.0 | 3,374.0 | 5,514.0 | 0.0 | 131.0 | - | - |
| Net debt | (8,140.0) | (5,180.0) | (5,972.0) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 2,976.0 | 2,732.0 | 2,169.0 | 1,298.0 | 1,283.0 | 930.0 | 1,400.0 | 1,236.0 | 820.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 47,814.0 | 48,870.0 | 37,351.0 | 30,122.0 | 36,134.0 | 27,799.0 | 29,845.0 | 20,430.0 | 9,311.0 | - | - |
| - |
| - |
| 7,430.0 |
| 6,592.0 |
| 5,575.0 |
| 4,504.0 |
| 3,396.0 |
| 3,050.0 |
| - |
| - |
| Property,Plant & Equipment Net | 3,651.0 | - | - | 3,774.0 | 3,692.0 | 4,205.0 | 4,417.0 | 4,562.0 | 1,563.0 | - | - |
| Long Term Investments | 18,471.0 | 15,128.0 | 17,985.0 | 16,288.0 | 18,438.0 | 23,262.0 | 21,542.0 | 26,929.0 | 26,483.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 44,924.0 | 44,370.0 | 44,259.0 | 45,811.0 | 45,811.0 | 44,648.0 | 44,602.0 | 44,505.0 | 6,164.0 | 5,980.0 | - |
| Intangible Assets | 28,560.0 | 29,417.0 | 30,863.0 | 32,492.0 | 34,102.0 | 35,179.0 | 36,562.0 | 39,003.0 | 345.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | 370.0 | 375.0 | - | 552.0 | 536.0 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,885.0 | 2,786.0 | 3,421.0 | 2,704.0 | 3,405.0 | 2,687.0 | 2,283.0 | 1,630.0 | 1,431.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 157,919.0 | 155,881.0 | 152,761.0 | 143,885.0 | 154,889.0 | 155,451.0 | 155,774.0 | 153,226.0 | 61,759.0 | - | - |
| 2,775.0 |
| 2,993.0 |
| 2,545.0 |
| 3,374.0 |
| 5,514.0 |
| 0.0 |
| 131.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | 105.0 | 114.0 | - | 152.0 | 166.0 | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 56,342.0 | 57,979.0 | 48,716.0 | 41,225.0 | 43,572.0 | 36,022.0 | 40,138.0 | 31,895.0 | 11,009.0 | - | - |
| 340.0 |
| 346.0 |
| - |
| 491.0 |
| 465.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7,145.0 | 6,975.0 | 7,173.0 | 7,786.0 | 8,346.0 | 8,939.0 | 9,387.0 | 9,453.0 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4,238.0 | 3,215.0 | 3,441.0 | 2,766.0 | 3,762.0 | 4,629.0 | 4,460.0 | 3,470.0 | 2,838.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 116,045.0 | 114,638.0 | 106,410.0 | 99,131.0 | 107,705.0 | 105,065.0 | 110,395.0 | 112,154.0 | 47,999.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 47,865.0 | 43,519.0 | 41,652.0 | 37,940.0 | 32,593.0 | 28,575.0 | 20,162.0 | 15,088.0 | 15,800.0 | - | - |
| Accumulated Other Comprehensive Income | (2,806.0) | (2,341.0) | (1,864.0) | (1,658.0) | (884.0) | (861.0) | (941.0) | (1,711.0) | (1,082.0) | - | - |
| Treasury Stock | 35,140.0 | 31,437.0 | 24,238.0 | 21,844.0 | 14,175.0 | 6,372.0 | 2,193.0 | 104.0 | 4,021.0 | - | - |
| Minority Interest | 161.0 | 210.0 | 21.0 | 13.0 | 18.0 | 7.0 | 6.0 | 7.0 | 0.0 | - | - |
| Total Stockholders Equity | 41,713.0 | 41,033.0 | 46,223.0 | 44,675.0 | 47,112.0 | 50,321.0 | 45,338.0 | 41,028.0 | 13,711.0 | 13,703.0 | 12,020.0 |
| Total Equity | 41,874.0 | 41,243.0 | 46,244.0 | 44,688.0 | 46,976.0 | 50,189.0 | 45,344.0 | 41,035.0 | 13,711.0 | 13,703.0 | 12,020.0 |
| (3,836.0) |
| (3,456.0) |
| (8,139.0) |
| (42.0) |
| (5,900.0) |
| (4,977.0) |
| - |
| - |
| Working Capital | (8,528.0) | (9,109.0) | (11,365.0) | (11,103.0) | (7,438.0) | (8,223.0) | (10,293.0) | (11,465.0) | (1,698.0) | - | - |
| Book Value | 41,713.0 | 41,033.0 | 46,223.0 | 44,675.0 | 47,112.0 | 50,321.0 | 45,338.0 | 41,028.0 | 13,711.0 | 13,703.0 | 12,020.0 |
| Tangible Book Value | (31,771.0) | (32,754.0) | (28,899.0) | (33,628.0) | (32,801.0) | (29,506.0) | (35,826.0) | (42,480.0) | 7,202.0 | 7,723.0 | - |
| (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 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 7,040.0 | 7,676.0 | 6,025.0 | 4,329.0 | 8,334.0 | 7,550.0 | 5,888.0 | 6,788.0 | 8,439.0 | 7,822.0 | 8,497.0 | 9,585.0 | 7,935.0 | 5,924.0 | ||||||||||||||||||||||
| 7,079.0 |
| 4,421.0 |
| 4,424.0 |
| 5,081.0 |
| 3,483.0 |
| 3,821.0 |
| 6,505.0 |
| 10,182.0 |
| 5,344.0 |
| 7,185.0 |
| 4,452.0 |
| 4,619.0 |
| 4,577.0 |
| 3,610.0 |
| 4,976.0 |
| 3,855.0 |
| 24,032.0 |
| 3,634.0 |
| 2,771.0 |
| 2,972.0 |
| 3,185.0 |
| 1,968.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 812.0 | 1,056.0 | 883.0 | 813.0 | 727.0 | 665.0 | 864.0 | 1,068.0 | 1,108.0 | 925.0 | 1,046.0 | 872.0 | 914.0 | 905.0 | 783.0 | 754.0 | 731.0 | 920.0 | 1,374.0 | 1,305.0 | 1,477.0 | 1,331.0 | 1,324.0 | 1,190.0 | 973.0 | 937.0 | 1,371.0 | 1,665.0 | 1,662.0 | 2,045.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 7,852.0 | 8,732.0 | 6,908.0 | 5,142.0 | 9,061.0 | 8,215.0 | 6,752.0 | 7,856.0 | 9,547.0 | 8,747.0 | 9,543.0 | 10,457.0 | 8,849.0 | 6,829.0 | 7,862.0 | 5,175.0 | 5,155.0 | 6,001.0 | 4,857.0 | 5,126.0 | 7,982.0 | 11,513.0 | 6,668.0 | 8,375.0 | 5,425.0 | 5,556.0 | 5,948.0 | 5,275.0 | 6,638.0 | 5,900.0 | 24,032.0 | 3,634.0 | 2,771.0 | 2,972.0 | 3,185.0 | 1,968.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26,607.0 | 28,768.0 | 31,709.0 | 31,148.0 | 26,929.0 | 24,227.0 | 27,846.0 | 25,111.0 | 20,563.0 | 17,722.0 | 19,083.0 | 18,333.0 | 17,704.0 | 17,218.0 | 17,275.0 | 18,290.0 | 16,003.0 | 15,071.0 | 16,250.0 | 15,462.0 | 13,588.0 | 12,191.0 | 13,488.0 | 12,694.0 | 11,735.0 | 10,716.0 | 11,719.0 | 11,700.0 | 10,941.0 | 10,473.0 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||
| Inventory | 5,831.0 | 7,338.0 | 5,632.0 | 5,967.0 | 5,176.0 | 6,692.0 | 5,083.0 | 5,173.0 | 4,630.0 | 5,645.0 | 4,416.0 | 4,514.0 | 4,211.0 | 4,777.0 | 4,017.0 | 3,781.0 | 3,500.0 | 3,722.0 | 3,020.0 | 3,042.0 | 2,919.0 | 3,165.0 | 2,657.0 | 2,712.0 | 2,565.0 | 2,661.0 | 2,160.0 | 2,298.0 | 2,382.0 | 2,821.0 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Current Assets | 2,742.0 | 2,976.0 | 2,486.0 | 2,466.0 | 2,389.0 | 2,732.0 | 2,667.0 | 2,664.0 | 2,263.0 | 2,169.0 | 1,476.0 | 1,407.0 | 1,263.0 | 1,298.0 | 1,016.0 | 1,124.0 | 1,042.0 | |||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Assets | 43,032.0 | 47,814.0 | 46,735.0 | 44,723.0 | 43,555.0 | 48,870.0 | 49,222.0 | 46,215.0 | 43,357.0 | 37,351.0 | 34,518.0 | 34,711.0 | 32,027.0 | 30,122.0 | 30,170.0 | 37,422.0 | ||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Long Term Investments | 18,902.0 | 18,471.0 | 18,483.0 | 15,662.0 | 15,350.0 | 15,128.0 | 15,270.0 | 15,944.0 | 16,025.0 | 17,985.0 | 18,974.0 | 18,967.0 | 19,010.0 | 16,288.0 | 16,273.0 | 16,724.0 | 17,693.0 | |||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Goodwill | 45,534.0 | 44,924.0 | 44,924.0 | 44,375.0 | 44,372.0 | 44,370.0 | 44,374.0 | 44,258.0 | 44,258.0 | 44,259.0 | 45,810.0 | 45,811.0 | 45,811.0 | 45,811.0 | 45,807.0 | 45,810.0 | 45,804.0 | 45,811.0 | ||||||||||||||||||
| Intangible Assets | 27,318.0 | 28,560.0 | 28,975.0 | 28,671.0 | 29,045.0 | 29,417.0 | 29,791.0 | 30,176.0 | 30,491.0 | 30,863.0 | 31,324.0 | 31,713.0 | 32,102.0 | 32,492.0 | 32,885.0 | 33,276.0 | 33,714.0 | |||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 396.0 | - | ||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Assets | 3,253.0 | 2,885.0 | 3,389.0 | 2,929.0 | 3,003.0 | 2,786.0 | 3,180.0 | 3,276.0 | 3,293.0 | 3,421.0 | 3,147.0 | 2,501.0 | 2,563.0 | 2,704.0 | 2,480.0 | 2,628.0 | 2,541.0 | |||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Assets | 153,266.0 | 157,919.0 | 157,919.0 | 151,651.0 | 150,658.0 | 155,881.0 | 157,639.0 | 155,446.0 | 153,119.0 | 152,761.0 | 149,645.0 | 150,054.0 | 147,976.0 | 143,885.0 | 144,209.0 | 152,630.0 | ||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9,879.0 | 10,659.0 | 9,346.0 | 9,938.0 | 9,136.0 | 9,294.0 | 8,515.0 | 9,275.0 | 8,118.0 | 8,553.0 | 7,673.0 | 8,072.0 | 7,360.0 | 7,775.0 | 6,870.0 | 7,142.0 | 6,632.0 | 6,655.0 | 5,659.0 | 5,647.0 | 5,640.0 | 5,478.0 | 5,327.0 | 5,413.0 | 5,585.0 | 5,090.0 | 4,502.0 | 4,517.0 | 4,488.0 | 4,366.0 | - | - | - | - | - | - |
| Short Term Debt | 1,529.0 | 592.0 | 3,093.0 | 4,288.0 | 3,993.0 | 3,035.0 | 2,572.0 | 1,717.0 | 1,715.0 | 2,775.0 | 3,046.0 | 4,618.0 | 3,418.0 | 2,993.0 | 3,488.0 | 2,397.0 | 2,173.0 | |||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133.0 | - | ||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Liabilities | 52,606.0 | 56,342.0 | 56,453.0 | 56,779.0 | 55,745.0 | 57,979.0 | 57,060.0 | 55,373.0 | 51,977.0 | 48,716.0 | 47,059.0 | 47,345.0 | 44,727.0 | 41,225.0 | 41,115.0 | |||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39,523.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 368.0 | - | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Liabilities | 6,851.0 | 7,145.0 | 6,997.0 | 6,781.0 | 6,879.0 | 6,975.0 | 6,794.0 | 6,953.0 | 7,029.0 | 7,173.0 | 7,480.0 | 7,594.0 | 7,707.0 | 7,786.0 | 7,777.0 | 8,014.0 | ||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Liabilities | 4,769.0 | 4,238.0 | 3,873.0 | 3,651.0 | 3,579.0 | 3,215.0 | 3,033.0 | 3,538.0 | 3,653.0 | 3,441.0 | 2,932.0 | 2,575.0 | 2,692.0 | 2,766.0 | 3,179.0 | 3,175.0 | ||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Liabilities | 110,824.0 | 116,045.0 | 115,905.0 | 111,221.0 | 110,244.0 | 114,638.0 | 115,341.0 | 113,919.0 | 111,769.0 | 106,410.0 | 103,879.0 | 104,528.0 | 103,380.0 | 99,131.0 | 99,076.0 | 106,663.0 | ||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Retained Earnings | 49,106.0 | 47,865.0 | 47,028.0 | 45,564.0 | 44,434.0 | 43,519.0 | 42,480.0 | 42,132.0 | 40,978.0 | 41,652.0 | 40,982.0 | 39,936.0 | 38,841.0 | 37,940.0 | 37,041.0 | 34,626.0 | 33,420.0 | |||||||||||||||||||
| Accumulated Other Comprehensive Income | (3,598.0) | (2,806.0) | (2,799.0) | (2,816.0) | (2,590.0) | (2,341.0) | (2,163.0) | (2,442.0) | (2,324.0) | (1,864.0) | (2,119.0) | (1,878.0) | (1,769.0) | (1,658.0) | (2,009.0) | |||||||||||||||||||||
| Treasury Stock | 35,216.0 | 35,140.0 | 34,126.0 | 34,126.0 | 33,065.0 | 31,437.0 | 29,412.0 | 29,410.0 | 27,769.0 | 24,238.0 | 23,739.0 | 23,053.0 | 22,906.0 | 21,844.0 | 19,390.0 | 16,588.0 | 15,581.0 | |||||||||||||||||||
| Minority Interest | 232.0 | 161.0 | 209.0 | 216.0 | 188.0 | 210.0 | 203.0 | 195.0 | 169.0 | 21.0 | 11.0 | 19.0 | 16.0 | 13.0 | 42.0 | 30.0 | 22.0 | |||||||||||||||||||
| Total Stockholders Equity | 42,210.0 | 41,713.0 | 41,805.0 | 40,214.0 | 40,226.0 | 41,033.0 | 42,095.0 | 41,332.0 | 41,181.0 | 46,223.0 | 45,691.0 | 45,445.0 | 44,502.0 | 44,675.0 | 45,041.0 | 45,892.0 | ||||||||||||||||||||
| Total Equity | 42,442.0 | 41,874.0 | 42,014.0 | 40,430.0 | 40,414.0 | 41,243.0 | 42,298.0 | 41,527.0 | 41,350.0 | 46,244.0 | 45,702.0 | 45,464.0 | 44,518.0 | 44,688.0 | 44,806.0 | 45,701.0 | 46,145.0 | 46,976.0 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| Total Debt | 1,529.0 | 592.0 | 3,093.0 | 4,288.0 | 3,993.0 | 3,035.0 | 2,572.0 | 1,717.0 | 1,715.0 | 2,775.0 | 3,046.0 | 4,618.0 | 3,418.0 | 2,993.0 | 3,488.0 | 2,397.0 | 2,173.0 | 2,545.0 | 2,703.0 | 1,532.0 | 404.0 | 3,374.0 | 6,449.0 | 4,750.0 | 4,340.0 | 5,514.0 | 4,712.0 | 2,310.0 | 2,915.0 | 42,478.0 | - | - | - | - | - | - |
| Net debt | (6,323.0) | (8,140.0) | (3,815.0) | (854.0) | (5,068.0) | (5,180.0) | (4,180.0) | (6,139.0) | (7,832.0) | (5,972.0) | (6,497.0) | (5,839.0) | (5,431.0) | (3,836.0) | (4,374.0) | (2,778.0) | (2,982.0) | (3,456.0) | ||||||||||||||||||
| Working Capital | (9,574.0) | (8,528.0) | (9,718.0) | (12,056.0) | (12,190.0) | (9,109.0) | (7,838.0) | (9,158.0) | (8,620.0) | (11,365.0) | (12,541.0) | (12,634.0) | (12,700.0) | (11,103.0) | (10,945.0) | (7,796.0) | (8,269.0) | |||||||||||||||||||
| Book Value | 42,210.0 | 41,713.0 | 41,805.0 | 40,214.0 | 40,226.0 | 41,033.0 | 42,095.0 | 41,332.0 | 41,181.0 | 46,223.0 | 45,691.0 | 45,445.0 | 44,502.0 | 44,675.0 | 45,041.0 | 45,892.0 | 46,087.0 | 47,112.0 | ||||||||||||||||||
| Tangible Book Value | (30,642.0) | (31,771.0) | (32,094.0) | (32,832.0) | (33,191.0) | (32,754.0) | (32,070.0) | (33,102.0) | (33,568.0) | (28,899.0) | (31,443.0) | (32,079.0) | (33,411.0) | (33,628.0) | (33,651.0) | (33,194.0) | (33,431.0) | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,283.0 |
| 1,360.0 |
| 1,381.0 |
| 1,065.0 |
| 930.0 |
| 1,722.0 |
| 1,311.0 |
| 1,733.0 |
| 1,400.0 |
| 1,341.0 |
| 1,436.0 |
| 1,175.0 |
| 1,236.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,393.0 |
| 36,134.0 |
| 25,487.0 |
| 25,011.0 |
| 25,554.0 |
| 27,799.0 |
| 34,557.0 |
| 34,880.0 |
| 30,877.0 |
| 29,845.0 |
| 21,168.0 |
| 20,709.0 |
| 21,136.0 |
| 20,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,448.0 |
| 4,538.0 |
| 4,523.0 |
| 4,562.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,438.0 |
| 23,756.0 |
| 23,622.0 |
| 22,821.0 |
| 23,262.0 |
| 21,952.0 |
| 21,338.0 |
| 20,608.0 |
| 21,542.0 |
| 28,904.0 |
| 28,180.0 |
| 27,257.0 |
| 26,929.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46,056.0 |
| 46,063.0 |
| 44,635.0 |
| 44,648.0 |
| 44,685.0 |
| 44,590.0 |
| 44,584.0 |
| 44,602.0 |
| 44,462.0 |
| 44,449.0 |
| 44,537.0 |
| 44,505.0 |
| - |
| - |
| - |
| - |
| 5,980.0 |
| - |
| 34,102.0 |
| 34,615.0 |
| 35,007.0 |
| 34,792.0 |
| 35,179.0 |
| 35,492.0 |
| 35,791.0 |
| 36,162.0 |
| 36,562.0 |
| 37,084.0 |
| 37,717.0 |
| 38,338.0 |
| 39,003.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.0 |
| 508.0 |
| 534.0 |
| 552.0 |
| 530.0 |
| 544.0 |
| 514.0 |
| 536.0 |
| 565.0 |
| 587.0 |
| 602.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,728.0 |
| 2,715.0 |
| 2,654.0 |
| 2,551.0 |
| 2,687.0 |
| 2,480.0 |
| 2,529.0 |
| 2,517.0 |
| 2,283.0 |
| 2,379.0 |
| 2,318.0 |
| 2,276.0 |
| 1,630.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152,610.0 |
| 154,889.0 |
| 154,251.0 |
| 154,207.0 |
| 152,081.0 |
| 155,451.0 |
| 160,044.0 |
| 159,628.0 |
| 154,711.0 |
| 155,774.0 |
| 154,847.0 |
| 154,401.0 |
| 154,348.0 |
| 153,226.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,545.0 |
| 2,703.0 |
| 1,532.0 |
| 404.0 |
| 3,374.0 |
| 6,449.0 |
| 4,750.0 |
| 4,340.0 |
| 5,514.0 |
| 4,712.0 |
| 2,310.0 |
| 2,915.0 |
| 2,955.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.0 |
| 149.0 |
| 152.0 |
| 152.0 |
| 160.0 |
| 158.0 |
| 165.0 |
| 166.0 |
| 162.0 |
| 163.0 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,218.0 |
| 43,662.0 |
| 43,572.0 |
| 36,340.0 |
| 34,711.0 |
| 33,470.0 |
| 36,022.0 |
| 43,886.0 |
| 42,179.0 |
| 40,380.0 |
| 40,138.0 |
| 34,447.0 |
| 31,867.0 |
| 32,969.0 |
| 31,895.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 460.0 |
| 449.0 |
| 480.0 |
| 491.0 |
| 461.0 |
| 482.0 |
| 445.0 |
| 465.0 |
| 495.0 |
| 512.0 |
| 524.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,110.0 |
| 8,346.0 |
| 8,832.0 |
| 8,867.0 |
| 8,832.0 |
| 8,939.0 |
| 9,142.0 |
| 9,170.0 |
| 9,066.0 |
| 9,387.0 |
| 9,284.0 |
| 9,407.0 |
| 9,403.0 |
| 9,453.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,346.0 |
| 3,762.0 |
| 4,261.0 |
| 4,330.0 |
| 4,485.0 |
| 4,629.0 |
| 4,552.0 |
| 4,775.0 |
| 4,519.0 |
| 4,460.0 |
| 3,919.0 |
| 3,930.0 |
| 3,832.0 |
| 3,470.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106,446.0 |
| 107,705.0 |
| 106,768.0 |
| 105,440.0 |
| 103,867.0 |
| 105,065.0 |
| 111,946.0 |
| 112,223.0 |
| 109,590.0 |
| 110,395.0 |
| 110,114.0 |
| 110,552.0 |
| 111,897.0 |
| 112,154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,593.0 |
| 31,803.0 |
| 30,513.0 |
| 29,389.0 |
| 28,575.0 |
| 24,440.0 |
| 23,052.0 |
| 21,298.0 |
| 20,162.0 |
| 19,185.0 |
| 17,834.0 |
| 16,426.0 |
| 15,088.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,080.0) |
| (1,492.0) |
| (884.0) |
| (1,153.0) |
| (1,077.0) |
| (1,231.0) |
| (861.0) |
| (541.0) |
| (788.0) |
| (1,527.0) |
| (941.0) |
| (858.0) |
| (965.0) |
| (1,282.0) |
| (1,711.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,175.0 |
| 12,316.0 |
| 10,134.0 |
| 9,267.0 |
| 6,372.0 |
| 4,648.0 |
| 3,601.0 |
| 3,250.0 |
| 2,193.0 |
| 1,750.0 |
| 949.0 |
| 595.0 |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 12.0 |
| 7.0 |
| 6.0 |
| 7.0 |
| 7.0 |
| 5.0 |
| 7.0 |
| 6.0 |
| 3.0 |
| 3.0 |
| 5.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 46,087.0 |
| 47,112.0 |
| 47,415.0 |
| 48,709.0 |
| 48,149.0 |
| 50,321.0 |
| 48,032.0 |
| 47,366.0 |
| 45,079.0 |
| 45,338.0 |
| 44,696.0 |
| 43,815.0 |
| 42,408.0 |
| 41,028.0 |
| 15,555.0 |
| 14,743.0 |
| 14,195.0 |
| 13,711.0 |
| 13,703.0 |
| 12,020.0 |
| 47,427.0 |
| 48,716.0 |
| 48,155.0 |
| 50,328.0 |
| 48,039.0 |
| 47,371.0 |
| 45,086.0 |
| 45,344.0 |
| 44,699.0 |
| 43,818.0 |
| 42,413.0 |
| 41,035.0 |
| 15,555.0 |
| 14,743.0 |
| 14,195.0 |
| 13,711.0 |
| 13,703.0 |
| 12,020.0 |
| (2,154.0) |
| (3,594.0) |
| (7,578.0) |
| (8,139.0) |
| (219.0) |
| (3,625.0) |
| (1,085.0) |
| (42.0) |
| (1,236.0) |
| (2,965.0) |
| (3,723.0) |
| 36,578.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (7,438.0) |
| (10,853.0) |
| (9,700.0) |
| (7,916.0) |
| (8,223.0) |
| (9,329.0) |
| (7,299.0) |
| (9,503.0) |
| (10,293.0) |
| (13,279.0) |
| (11,158.0) |
| (11,833.0) |
| (11,465.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 47,415.0 |
| 48,709.0 |
| 48,149.0 |
| 50,321.0 |
| 48,032.0 |
| 47,366.0 |
| 45,079.0 |
| 45,338.0 |
| 44,696.0 |
| 43,815.0 |
| 42,408.0 |
| 41,028.0 |
| 15,555.0 |
| 14,743.0 |
| 14,195.0 |
| 13,711.0 |
| 13,703.0 |
| 12,020.0 |
| (32,801.0) |
| (33,256.0) |
| (32,361.0) |
| (31,278.0) |
| (29,506.0) |
| (32,145.0) |
| (33,015.0) |
| (35,667.0) |
| (35,826.0) |
| (36,850.0) |
| (38,351.0) |
| (40,467.0) |
| (42,480.0) |
| - |
| - |
| - |
| - |
| 7,723.0 |
| - |