| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 2,578.0 | 3,191.0 | 4,322.0 | 4,376.0 | 5,044.0 | 8,785.0 | 4,875.0 | 5,031.0 | 5,430.0 | 5,017.0 | 5,384.0 | 5,163.0 | 5,567.0 | 5,199.0 | 6,355.0 | 4,010.0 |
| Restricted Cash | 651.0 | 675.0 | 723.0 | 753.0 | 801.0 | 844.0 | 898.0 | 772.0 | 770.0 | 837.0 | 927.0 | 978.0 | 922.0 | 885.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,578.0 | 3,191.0 | 4,322.0 | 4,376.0 | 5,044.0 | 8,785.0 | 4,875.0 | 5,031.0 | 5,430.0 | 5,017.0 | 5,384.0 | 5,163.0 | 5,567.0 | 5,199.0 | 6,355.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 4,651.0 | 4,776.0 | 5,545.0 | 4,811.0 | 4,216.0 | 6,022.0 | 7,082.0 | 6,726.0 | 6,452.0 | 5,609.0 | 5,690.0 | 7,008.0 | 7,410.0 | 6,260.0 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 6,842.0 | 6,131.0 | 6,236.0 | 5,658.0 | 5,554.0 | 16,295.0 | 15,506.0 | 15,826.0 | 16,673.0 | 14,968.0 | 14,678.0 | 15,494.0 | 16,248.0 | 14,762.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 50.0 | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 2,565.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 50.0 | - | - | - | - | - |
| (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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,604.0 | 2,578.0 | 2,303.0 | 2,512.0 | 1,695.0 | 3,191.0 | 1,801.0 | 2,002.0 | 3,236.0 | 4,322.0 | 2,979.0 | 3,194.0 | 3,213.0 | 4,376.0 | ||||||||||||||||||||||||||
| 4,010.0 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Accumulated Depreciation | 4,661.0 | 4,195.0 | 4,323.0 | 4,126.0 | 4,079.0 | 11,372.0 | 10,237.0 | 9,925.0 | 9,842.0 | 8,571.0 | 8,197.0 | 8,629.0 | 9,158.0 | 8,608.0 | - | - |
| Property,Plant & Equipment Net | 2,181.0 | 1,936.0 | 1,913.0 | 1,532.0 | 1,475.0 | 4,923.0 | 5,269.0 | 5,901.0 | 6,831.0 | 6,397.0 | 6,481.0 | 6,865.0 | 7,090.0 | 6,154.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 401.0 | 403.0 | 425.0 | 331.0 | 286.0 | 514.0 | 513.0 | 523.0 | 555.0 | 479.0 | 519.0 | 593.0 | 638.0 | 587.0 | - | - |
| Goodwill | 3,617.0 | 3,584.0 | 3,614.0 | 3,322.0 | 3,210.0 | 1,838.0 | 2,538.0 | 2,453.0 | 2,472.0 | 2,449.0 | 2,447.0 | 2,484.0 | 2,504.0 | 2,510.0 | 2,502.0 | - |
| Intangible Assets | 1,086.0 | 1,221.0 | 1,292.0 | 1,129.0 | 1,207.0 | 772.0 | 806.0 | 788.0 | 792.0 | 787.0 | 810.0 | 850.0 | 810.0 | 780.0 | - | - |
| Operating Lease Right Of Use Assets | 264.0 | 275.0 | 297.0 | 225.0 | 194.0 | 454.0 | 450.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,207.0 | 927.0 | 979.0 | 433.0 | 421.0 | 1,451.0 | 1,134.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 42,747.0 | 42,933.0 | 46,267.0 | 39,381.0 | 49,416.0 | 48,719.0 | 47,352.0 | 46,100.0 | 48,298.0 | 45,547.0 | 46,677.0 | 51,913.0 | 53,843.0 | 48,965.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.0 | 28.0 | 35.0 | 85.0 | 125.0 | 112.0 | 172.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 34,922.0 | 35,165.0 | 38,117.0 | 32,405.0 | 42,563.0 | 43,690.0 | 41,196.0 | 41,002.0 | 44,041.0 | 41,075.0 | 41,816.0 | 46,936.0 | 48,876.0 | 44,133.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 4,283.0 | 577.0 | - | - |
| Retained Earnings | 10,506.0 | 10,309.0 | 9,654.0 | 7,906.0 | 4,818.0 | 3,279.0 | 3,808.0 | 2,596.0 | 1,763.0 | 1,787.0 | 2,241.0 | 2,291.0 | 1,966.0 | 1,693.0 | - | - |
| Accumulated Other Comprehensive Income | (2,767.0) | (2,712.0) | (2,362.0) | (2,278.0) | (2,445.0) | (2,676.0) | (2,002.0) | (1,859.0) | (1,966.0) | (1,767.0) | (1,863.0) | (1,736.0) | (1,373.0) | (911.0) | (529.0) | (183.0) |
| Treasury Stock | 1,422.0 | 1,386.0 | 865.0 | 230.0 | 84.0 | 109.0 | 154.0 | 128.0 | 10.0 | 9.0 | - | - | - | - | - | - |
| Minority Interest | 42.0 | 62.0 | 66.0 | 0.0 | 30.0 | 82.0 | 40.0 | 25.0 | 8.0 | 7.0 | 41.0 | 39.0 | 54.0 | 901.0 | - | - |
| Total Stockholders Equity | 7,772.0 | 7,713.0 | 8,096.0 | 6,927.0 | 6,808.0 | 4,989.0 | 6,121.0 | 5,068.0 | 4,232.0 | 4,320.0 | 4,843.0 | 4,961.0 | 4,955.0 | 4,825.0 | 4,857.0 | 4,559.0 |
| Total Equity | 7,772.0 | 7,713.0 | 8,096.0 | 6,927.0 | 6,808.0 | 4,989.0 | 6,121.0 | 5,068.0 | 4,232.0 | 4,320.0 | 4,843.0 | 4,961.0 | 4,955.0 | 4,825.0 | 4,857.0 | 4,559.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (5,334.0) | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,772.0 | 7,713.0 | 8,096.0 | 6,927.0 | 6,808.0 | 4,989.0 | 6,121.0 | 5,068.0 | 4,232.0 | 4,320.0 | 4,843.0 | 4,961.0 | 4,955.0 | 4,825.0 | 4,857.0 | 4,559.0 |
| Tangible Book Value | 3,069.0 | 2,908.0 | 3,190.0 | 2,476.0 | 2,391.0 | 2,379.0 | 2,777.0 | 1,827.0 | 968.0 | 1,084.0 | 1,586.0 | 1,627.0 | 1,641.0 | 1,535.0 | 2,355.0 | - |
| 3,154.0 |
| 2,855.0 |
| 3,219.0 |
| 5,044.0 |
| 7,149.0 |
| 7,820.0 |
| 7,059.0 |
| 8,785.0 |
| 6,425.0 |
| 5,145.0 |
| 3,850.0 |
| 4,875.0 |
| 3,384.0 |
| 3,659.0 |
| 3,673.0 |
| 5,031.0 |
| 4,113.0 |
| 4,560.0 |
| 3,615.0 |
| 5,430.0 |
| 4,100.0 |
| 4,601.0 |
| 3,924.0 |
| 5,017.0 |
| 5,133.0 |
| 4,882.0 |
| Restricted Cash | 735.0 | 651.0 | 653.0 | 635.0 | 703.0 | 675.0 | 649.0 | 645.0 | 723.0 | 723.0 | 706.0 | 731.0 | 792.0 | 753.0 | 660.0 | 729.0 | 842.0 | 801.0 | 765.0 | 764.0 | 908.0 | 844.0 | 708.0 | 723.0 | 854.0 | 898.0 | 781.0 | 687.0 | 786.0 | 772.0 | 708.0 | 657.0 | 773.0 | 770.0 | 681.0 | 690.0 | 743.0 | 837.0 | 740.0 | 934.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,604.0 | 2,578.0 | 2,303.0 | 2,512.0 | 1,695.0 | 3,191.0 | 1,801.0 | 2,002.0 | 3,236.0 | 4,322.0 | 2,979.0 | 3,194.0 | 3,213.0 | 4,376.0 | 3,154.0 | 2,855.0 | 3,219.0 | 5,044.0 | 7,149.0 | 7,820.0 | 7,059.0 | 8,785.0 | 6,425.0 | 5,145.0 | 3,850.0 | 4,875.0 | 3,384.0 | 3,659.0 | 3,673.0 | 5,031.0 | 4,113.0 | 4,560.0 | 3,615.0 | 5,430.0 | 4,100.0 | 4,601.0 | 3,924.0 | 5,017.0 | 5,133.0 | 4,882.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,234.0 | 4,651.0 | 5,353.0 | 5,216.0 | 5,156.0 | 4,776.0 | 5,930.0 | 5,951.0 | 6,189.0 | 5,545.0 | 6,447.0 | 6,411.0 | 5,983.0 | 4,811.0 | 5,362.0 | 5,473.0 | 5,427.0 | 4,216.0 | 7,687.0 | 7,471.0 | 6,880.0 | 6,022.0 | 6,744.0 | 6,893.0 | 7,435.0 | 7,082.0 | 8,116.0 | 8,192.0 | 7,754.0 | 6,726.0 | 7,339.0 | 7,131.0 | 7,421.0 | 6,452.0 | 7,283.0 | 6,965.0 | 6,470.0 | 5,609.0 | 6,657.0 | 6,672.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,192.0 | 2,181.0 | 2,183.0 | 2,164.0 | 2,004.0 | 1,936.0 | 1,980.0 | 1,909.0 | 1,903.0 | 1,913.0 | 1,681.0 | 1,643.0 | 1,574.0 | 1,532.0 | 1,405.0 | 1,429.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 398.0 | 401.0 | 417.0 | 414.0 | 382.0 | 403.0 | 444.0 | 559.0 | 504.0 | 425.0 | 423.0 | 352.0 | 304.0 | 331.0 | 280.0 | 271.0 | 267.0 | |||||||||||||||||||||||
| Goodwill | 3,610.0 | 3,617.0 | 3,613.0 | 3,618.0 | 3,593.0 | 3,584.0 | 3,615.0 | 3,599.0 | 3,603.0 | 3,614.0 | 3,490.0 | 3,490.0 | 3,514.0 | 3,322.0 | 3,233.0 | 3,259.0 | 3,216.0 | 3,210.0 | ||||||||||||||||||||||
| Intangible Assets | 1,068.0 | 1,086.0 | 1,187.0 | 1,243.0 | 1,226.0 | 1,221.0 | 1,251.0 | 1,247.0 | 1,265.0 | 1,292.0 | 1,237.0 | 1,229.0 | 1,199.0 | 1,129.0 | 1,158.0 | 1,176.0 | 1,179.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 283.0 | - | 280.0 | 279.0 | 277.0 | - | 295.0 | 291.0 | 314.0 | - | 237.0 | 227.0 | 217.0 | - | 214.0 | 226.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,236.0 | 1,207.0 | 1,018.0 | 1,040.0 | 984.0 | 927.0 | 957.0 | 942.0 | 977.0 | 979.0 | 704.0 | 587.0 | 434.0 | 433.0 | 351.0 | 390.0 | 434.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 42,038.0 | 42,747.0 | 43,258.0 | 43,687.0 | 42,057.0 | 42,933.0 | 44,033.0 | 43,959.0 | 45,726.0 | 46,267.0 | 43,041.0 | 42,687.0 | 40,566.0 | 39,381.0 | 35,844.0 | 35,648.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.0 | 38.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 15.0 | 17.0 | 33.0 | 36.0 | 34.0 | 28.0 | 36.0 | 44.0 | 39.0 | 35.0 | 26.0 | 37.0 | 44.0 | 85.0 | 134.0 | 116.0 | 127.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 34,170.0 | 34,922.0 | 35,421.0 | 35,853.0 | 34,098.0 | 35,165.0 | 36,264.0 | 36,297.0 | 37,714.0 | 38,117.0 | 34,926.0 | 35,057.0 | 33,115.0 | 32,405.0 | 29,435.0 | 29,805.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,513.0 | 10,506.0 | 10,420.0 | 10,340.0 | 10,440.0 | 10,309.0 | 10,136.0 | 9,993.0 | 10,151.0 | 9,654.0 | 9,134.0 | 8,567.0 | 8,388.0 | 7,906.0 | 7,307.0 | 6,751.0 | 6,615.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,702.0) | (2,767.0) | (2,709.0) | (2,687.0) | (2,655.0) | (2,712.0) | (2,557.0) | (2,564.0) | (2,423.0) | (2,362.0) | (2,300.0) | (2,246.0) | (2,316.0) | (2,278.0) | (2,264.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,443.0 | 1,422.0 | 1,392.0 | 1,343.0 | 1,365.0 | 1,386.0 | 1,376.0 | 1,317.0 | 1,276.0 | 865.0 | 437.0 | 382.0 | 301.0 | 230.0 | 193.0 | 121.0 | 105.0 | 84.0 | ||||||||||||||||||||||
| Minority Interest | 40.0 | 42.0 | 45.0 | 66.0 | 63.0 | 62.0 | 69.0 | 64.0 | 63.0 | 66.0 | 72.0 | 75.0 | 75.0 | 0.0 | 3.0 | 6.0 | 7.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,812.0 | 7,772.0 | 7,777.0 | 7,779.0 | 7,902.0 | 7,713.0 | 7,712.0 | 7,451.0 | 7,838.0 | 8,096.0 | 8,007.0 | 7,555.0 | 7,396.0 | 6,927.0 | 6,357.0 | 5,794.0 | ||||||||||||||||||||||||
| Total Equity | 7,812.0 | 7,772.0 | 7,777.0 | 7,779.0 | 7,902.0 | 7,713.0 | 7,712.0 | 7,451.0 | 7,838.0 | 8,096.0 | 8,007.0 | 7,555.0 | 7,396.0 | 6,927.0 | 6,357.0 | 5,794.0 | 5,609.0 | 6,808.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.0 | 38.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 7,812.0 | 7,772.0 | 7,777.0 | 7,779.0 | 7,902.0 | 7,713.0 | 7,712.0 | 7,451.0 | 7,838.0 | 8,096.0 | 8,007.0 | 7,555.0 | 7,396.0 | 6,927.0 | 6,357.0 | 5,794.0 | 5,609.0 | 6,808.0 | ||||||||||||||||||||||
| Tangible Book Value | 3,134.0 | 3,069.0 | 2,977.0 | 2,918.0 | 3,083.0 | 2,908.0 | 2,846.0 | 2,605.0 | 2,970.0 | 3,190.0 | 3,280.0 | 2,836.0 | 2,683.0 | 2,476.0 | 1,966.0 | 1,359.0 | 1,214.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,463.0 |
| 1,475.0 |
| 4,556.0 |
| 4,667.0 |
| 4,574.0 |
| 4,923.0 |
| 4,538.0 |
| 4,448.0 |
| 4,886.0 |
| 5,269.0 |
| 5,191.0 |
| 5,554.0 |
| 5,608.0 |
| 5,901.0 |
| 6,050.0 |
| 6,254.0 |
| 6,770.0 |
| 6,831.0 |
| 6,918.0 |
| 6,794.0 |
| 6,484.0 |
| 6,397.0 |
| 6,584.0 |
| 6,451.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.0 |
| 534.0 |
| 474.0 |
| 480.0 |
| 514.0 |
| 499.0 |
| 464.0 |
| 474.0 |
| 513.0 |
| 501.0 |
| 520.0 |
| 524.0 |
| 523.0 |
| 522.0 |
| 534.0 |
| 560.0 |
| 555.0 |
| 554.0 |
| 524.0 |
| 480.0 |
| 479.0 |
| 486.0 |
| 470.0 |
| 1,918.0 |
| 1,925.0 |
| 1,922.0 |
| 1,924.0 |
| 1,936.0 |
| 1,941.0 |
| 2,514.0 |
| 2,538.0 |
| 2,452.0 |
| 2,459.0 |
| 2,455.0 |
| 2,453.0 |
| 2,460.0 |
| 2,460.0 |
| 2,469.0 |
| 2,472.0 |
| 2,472.0 |
| 2,463.0 |
| 2,452.0 |
| 2,449.0 |
| 2,457.0 |
| 2,458.0 |
| 1,207.0 |
| 776.0 |
| 763.0 |
| 753.0 |
| 772.0 |
| 720.0 |
| 703.0 |
| 790.0 |
| 806.0 |
| 760.0 |
| 770.0 |
| 774.0 |
| 788.0 |
| 759.0 |
| 762.0 |
| 783.0 |
| 792.0 |
| 772.0 |
| 776.0 |
| 779.0 |
| 787.0 |
| 786.0 |
| 792.0 |
| 191.0 |
| - |
| 404.0 |
| 432.0 |
| 429.0 |
| - |
| 391.0 |
| 398.0 |
| 419.0 |
| - |
| 397.0 |
| 434.0 |
| 454.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 421.0 |
| 1,375.0 |
| 1,418.0 |
| 1,368.0 |
| 1,451.0 |
| 1,433.0 |
| 1,232.0 |
| 1,097.0 |
| 1,134.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,485.0 |
| 49,416.0 |
| 47,693.0 |
| 49,222.0 |
| 46,705.0 |
| 48,719.0 |
| 45,069.0 |
| 45,019.0 |
| 43,913.0 |
| 47,352.0 |
| 45,511.0 |
| 46,925.0 |
| 45,927.0 |
| 46,100.0 |
| 45,212.0 |
| 46,363.0 |
| 47,195.0 |
| 48,298.0 |
| 47,529.0 |
| 47,264.0 |
| 45,035.0 |
| 45,547.0 |
| 47,073.0 |
| 47,400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| 94.0 |
| 106.0 |
| 119.0 |
| 112.0 |
| 161.0 |
| 106.0 |
| 145.0 |
| 172.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,829.0 |
| 42,563.0 |
| 41,401.0 |
| 43,148.0 |
| 41,199.0 |
| 43,690.0 |
| 40,229.0 |
| 39,056.0 |
| 38,255.0 |
| 41,196.0 |
| 39,351.0 |
| 41,403.0 |
| 40,506.0 |
| 41,002.0 |
| 40,436.0 |
| 41,757.0 |
| 43,075.0 |
| 44,041.0 |
| 43,048.0 |
| 42,784.0 |
| 40,466.0 |
| 41,075.0 |
| 42,586.0 |
| 42,952.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,818.0 |
| 4,514.0 |
| 4,197.0 |
| 3,687.0 |
| 3,279.0 |
| 3,115.0 |
| 4,057.0 |
| 3,707.0 |
| 3,808.0 |
| 3,694.0 |
| 3,057.0 |
| 2,918.0 |
| 2,596.0 |
| 2,342.0 |
| 2,120.0 |
| 1,959.0 |
| 1,763.0 |
| 1,967.0 |
| 1,914.0 |
| 1,833.0 |
| 1,787.0 |
| 1,695.0 |
| 1,655.0 |
| (2,323.0) |
| (2,367.0) |
| (2,445.0) |
| (2,628.0) |
| (2,600.0) |
| (2,638.0) |
| (2,676.0) |
| (2,657.0) |
| (2,460.0) |
| (2,401.0) |
| (2,002.0) |
| (1,892.0) |
| (1,880.0) |
| (1,877.0) |
| (1,859.0) |
| (1,908.0) |
| (1,868.0) |
| (2,220.0) |
| (1,966.0) |
| (1,952.0) |
| (1,902.0) |
| (1,723.0) |
| (1,767.0) |
| (1,689.0) |
| (1,682.0) |
| 105.0 |
| 105.0 |
| 105.0 |
| 109.0 |
| 140.0 |
| 140.0 |
| 154.0 |
| 154.0 |
| 142.0 |
| 148.0 |
| 122.0 |
| 128.0 |
| 129.0 |
| 110.0 |
| 90.0 |
| 10.0 |
| 8.0 |
| - |
| - |
| 9.0 |
| 9.0 |
| 9.0 |
| 30.0 |
| 12.0 |
| 102.0 |
| 99.0 |
| 82.0 |
| 59.0 |
| 51.0 |
| 44.0 |
| 40.0 |
| 39.0 |
| 38.0 |
| 32.0 |
| 25.0 |
| 22.0 |
| 20.0 |
| 13.0 |
| 8.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| 7.0 |
| 8.0 |
| 12.0 |
| 5,609.0 |
| 6,808.0 |
| 6,245.0 |
| 6,030.0 |
| 5,465.0 |
| 4,989.0 |
| 4,799.0 |
| 5,925.0 |
| 5,622.0 |
| 6,121.0 |
| 6,126.0 |
| 5,489.0 |
| 5,391.0 |
| 5,068.0 |
| 4,747.0 |
| 4,579.0 |
| 4,094.0 |
| 4,232.0 |
| 4,303.0 |
| 4,304.0 |
| 4,412.0 |
| 4,320.0 |
| 4,465.0 |
| 4,428.0 |
| 6,245.0 |
| 6,030.0 |
| 5,465.0 |
| 4,989.0 |
| 4,799.0 |
| 5,925.0 |
| 5,622.0 |
| 6,121.0 |
| 6,126.0 |
| 5,489.0 |
| 5,391.0 |
| 5,068.0 |
| 4,747.0 |
| 4,579.0 |
| 4,094.0 |
| 4,232.0 |
| 4,303.0 |
| 4,304.0 |
| 4,412.0 |
| 4,320.0 |
| 4,465.0 |
| 4,428.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,114.0) |
| (4,844.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,245.0 |
| 6,030.0 |
| 5,465.0 |
| 4,989.0 |
| 4,799.0 |
| 5,925.0 |
| 5,622.0 |
| 6,121.0 |
| 6,126.0 |
| 5,489.0 |
| 5,391.0 |
| 5,068.0 |
| 4,747.0 |
| 4,579.0 |
| 4,094.0 |
| 4,232.0 |
| 4,303.0 |
| 4,304.0 |
| 4,412.0 |
| 4,320.0 |
| 4,465.0 |
| 4,428.0 |
| 2,391.0 |
| 3,551.0 |
| 3,342.0 |
| 2,790.0 |
| 2,293.0 |
| 2,143.0 |
| 3,281.0 |
| 2,318.0 |
| 2,777.0 |
| 2,914.0 |
| 2,260.0 |
| 2,162.0 |
| 1,827.0 |
| 1,528.0 |
| 1,357.0 |
| 842.0 |
| 968.0 |
| 1,059.0 |
| 1,065.0 |
| 1,181.0 |
| 1,084.0 |
| 1,222.0 |
| 1,178.0 |