| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 4,521.0 | 3,106.0 | 2,644.0 | 3,191.0 | 4,459.0 | 3,526.0 | 1,764.0 | 2,270.0 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 9.0 | 63.0 | 98.0 | 124.0 | 86.0 | 269.0 | 5.0 | 5.0 | - | - |
| Cash And Short Term Investments | 4,530.0 | 3,169.0 | 2,742.0 | 3,315.0 | 4,545.0 | 3,795.0 | 1,769.0 | 2,275.0 | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 4,881.0 | 4,448.0 | 4,210.0 | 4,168.0 | 3,441.0 | 3,754.0 | 4,225.0 | 3,649.0 | - | - |
| Current Assets | ||||||||||
| Inventory | 5,667.0 | 5,432.0 | 6,899.0 | 6,811.0 | 5,180.0 | 4,882.0 | 5,032.0 | 5,310.0 | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 9,551.0 | 9,074.0 | 8,956.0 | 8,551.0 | 8,364.0 | 8,253.0 | 7,872.0 | 7,340.0 | - | - |
| Accumulated Depreciation | 5,331.0 | 4,975.0 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 4,398.0 | 4,039.0 | 4,280.0 | 4,895.0 | 4,126.0 | 3,615.0 | 3,702.0 | 3,798.0 | - | - |
| Short Term Debt | 782.0 | 500.0 | 196.0 | |||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 293.0 | 342.0 | 355.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 0.0 | - | - |
| Additional Paid In Capital | 27,001.0 | 27,196.0 | 27,748.0 | 27,851.0 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 782.0 | 500.0 | 196.0 | 0.0 | 1.0 | 1.0 | 1.0 | 263.0 | - | - |
| Net debt | (3,748.0) | (2,669.0) | (2,546.0) | (3,315.0) | ||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,964.0 | 4,521.0 | 2,509.0 | 2,065.0 | 2,008.0 | 3,106.0 | 2,421.0 | 1,839.0 | 1,505.0 | 2,644.0 | 2,254.0 | 2,563.0 | 1,646.0 | 3,191.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 767.0 | 820.0 | 1,131.0 | 968.0 | 1,010.0 | 1,165.0 | 1,190.0 | 1,038.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 17,335.0 | 15,097.0 | 16,260.0 | 16,795.0 | 15,546.0 | 14,768.0 | 13,519.0 | 22,972.0 | - | - |
| 4,669.0 |
| 4,297.0 |
| 4,035.0 |
| 3,857.0 |
| 3,326.0 |
| 2,796.0 |
| - |
| - |
| Property,Plant & Equipment Net | 4,220.0 | 4,099.0 | 4,287.0 | 4,254.0 | 4,329.0 | 4,396.0 | 4,546.0 | 4,544.0 | 4,648.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 160.0 | 134.0 | 115.0 | 102.0 | 76.0 | 66.0 | 66.0 | 138.0 | - | - |
| Goodwill | 10,465.0 | 10,408.0 | 10,605.0 | 9,962.0 | 10,107.0 | 10,269.0 | 10,229.0 | 10,193.0 | 14,873.0 | - |
| Intangible Assets | 8,301.0 | 8,876.0 | 9,626.0 | 9,339.0 | 10,044.0 | 10,747.0 | 11,424.0 | 12,055.0 | - | - |
| Operating Lease Right Of Use Assets | 411.0 | 414.0 | 412.0 | 460.0 | 458.0 | 521.0 | 555.0 | - | - | - |
| Deferred Tax Assets | 320.0 | 401.0 | 584.0 | 479.0 | 438.0 | 464.0 | 287.0 | 304.0 | - | - |
| Other Non-Current Assets | 2,044.0 | 1,810.0 | 1,519.0 | 1,687.0 | 1,804.0 | 1,939.0 | 2,326.0 | 1,932.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 42,845.0 | 40,825.0 | 42,996.0 | 42,618.0 | 42,344.0 | 42,649.0 | 42,397.0 | 108,683.0 | - | - |
| 0.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 263.0 |
| - |
| - |
| Deferred Revenue Current | 3,579.0 | 3,287.0 | 3,406.0 | 3,388.0 | 3,201.0 | 2,662.0 | - | - | - | - |
| Operating Lease Liabilities Current | 122.0 | 134.0 | 131.0 | 119.0 | 121.0 | 138.0 | 140.0 | - | - | - |
| Accrued Expenses | 3,099.0 | 2,103.0 | 2,351.0 | 2,254.0 | 2,068.0 | 2,145.0 | 4,434.0 | 4,005.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 12,125.0 | 10,386.0 | 10,409.0 | 10,744.0 | 9,558.0 | 8,548.0 | 8,238.0 | 13,310.0 | - | - |
| 331.0 |
| 338.0 |
| 391.0 |
| 426.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 125.0 | 114.0 | 108.0 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 251.0 | 478.0 | 899.0 | 1,119.0 | 1,220.0 | 893.0 | 920.0 | 1,480.0 | - | - |
| Pension Obligations | 2,434.0 | 2,271.0 | 2,467.0 | 2,255.0 | 3,124.0 | 5,176.0 | 6,377.0 | 5,677.0 | - | - |
| Other Non-Current Liabilities | 1,963.0 | 1,707.0 | 1,651.0 | 1,676.0 | 1,719.0 | 1,867.0 | 2,192.0 | 1,795.0 | - | - |
| Total Non-Current Liabilities | 6,334.0 | 6,409.0 | 7,308.0 | 6,333.0 | 7,163.0 | 9,038.0 | 9,604.0 | 20,220.0 | - | - |
| Total Liabilities | 18,459.0 | 16,795.0 | 17,717.0 | 17,077.0 | 16,721.0 | 17,586.0 | 17,842.0 | 33,530.0 | - | - |
| 27,751.0 |
| 27,707.0 |
| 27,997.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | (67.0) | 55.0 | (41.0) | 250.0 | 524.0 | 0.0 | (425.0) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (2,797.0) | (3,469.0) | (2,677.0) | (2,806.0) | (2,898.0) | (2,890.0) | (3,270.0) | (3,360.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 242.0 | 241.0 | 242.0 | 239.0 | 239.0 | 239.0 | 246.0 | 493.0 | - | - |
| Total Stockholders Equity | 24,144.0 | 23,789.0 | 25,037.0 | 25,302.0 | 25,384.0 | 24,824.0 | 24,309.0 | 74,660.0 | 79,593.0 | 10,196.0 |
| Total Equity | 24,386.0 | 24,030.0 | 25,279.0 | 25,541.0 | 25,623.0 | 25,063.0 | 24,555.0 | 75,153.0 | 79,593.0 | 10,196.0 |
| (4,544.0) |
| (3,794.0) |
| (1,768.0) |
| (2,012.0) |
| - |
| - |
| Working Capital | 5,210.0 | 4,711.0 | 5,851.0 | 6,051.0 | 5,988.0 | 6,220.0 | 5,281.0 | 9,662.0 | - | - |
| Book Value | 24,144.0 | 23,789.0 | 25,037.0 | 25,302.0 | 25,384.0 | 24,824.0 | 24,309.0 | 74,660.0 | 79,593.0 | 10,196.0 |
| Tangible Book Value | 5,378.0 | 4,505.0 | 4,806.0 | 6,001.0 | 5,233.0 | 3,808.0 | 2,656.0 | 52,412.0 | 64,720.0 | - |
| 2,199.0 |
| 2,401.0 |
| 2,031.0 |
| 4,459.0 |
| 2,779.0 |
| 2,861.0 |
| 2,404.0 |
| 3,526.0 |
| 2,768.0 |
| 2,809.0 |
| 1,963.0 |
| - |
| 1,980.0 |
| 2,077.0 |
| 1,759.0 |
| 2,270.0 |
| 1,657.0 |
| 2,696.0 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 2.0 | 9.0 | 77.0 | 76.0 | 1.0 | 63.0 | 72.0 | 120.0 | 153.0 | 98.0 | 108.0 | 53.0 | 85.0 | 124.0 | 119.0 | 254.0 | 290.0 | 86.0 | 103.0 | 39.0 | 114.0 | 269.0 | 152.0 | 60.0 | 10.0 | - | 117.0 | 6.0 | 5.0 | 5.0 | 142.0 | 49.0 | - | - | - |
| Cash And Short Term Investments | 1,966.0 | 4,530.0 | 2,586.0 | 2,141.0 | 2,009.0 | 3,169.0 | 2,493.0 | 1,959.0 | 1,658.0 | 2,742.0 | 2,362.0 | 2,616.0 | 1,731.0 | 3,315.0 | 2,318.0 | 2,655.0 | 2,321.0 | 4,545.0 | 2,882.0 | 2,900.0 | 2,518.0 | 3,795.0 | 2,920.0 | 2,869.0 | 1,973.0 | - | 2,097.0 | 2,083.0 | 1,764.0 | 2,275.0 | 1,799.0 | 2,745.0 | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7,262.0 | 4,881.0 | 5,050.0 | 5,961.0 | 6,765.0 | 4,448.0 | 4,260.0 | 5,168.0 | 6,320.0 | 4,210.0 | 4,013.0 | 5,248.0 | 6,883.0 | 4,168.0 | 3,642.0 | 4,457.0 | 5,603.0 | 3,441.0 | 3,336.0 | 4,318.0 | 5,231.0 | 3,754.0 | 3,231.0 | 4,396.0 | 5,367.0 | - | 3,969.0 | 4,811.0 | 4,683.0 | 3,649.0 | 3,559.0 | 4,261.0 | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 5,202.0 | 5,667.0 | 5,310.0 | 4,316.0 | 5,132.0 | 5,432.0 | 5,674.0 | 4,893.0 | 6,183.0 | 6,899.0 | 6,320.0 | 5,628.0 | 6,585.0 | 6,811.0 | 5,415.0 | 4,184.0 | 4,986.0 | 5,180.0 | 4,417.0 | 3,541.0 | 4,321.0 | 4,882.0 | 4,374.0 | 3,589.0 | 4,401.0 | - | 4,403.0 | 3,918.0 | 5,019.0 | 5,310.0 | 4,898.0 | 4,362.0 | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Current Assets | 1,129.0 | 767.0 | 758.0 | 873.0 | 1,152.0 | 820.0 | 831.0 | 892.0 | 1,416.0 | 1,131.0 | 1,070.0 | 1,008.0 | 1,335.0 | 968.0 | 1,039.0 | 978.0 | 1,296.0 | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 17,385.0 | 17,335.0 | 16,438.0 | 16,004.0 | 16,587.0 | 15,097.0 | 15,649.0 | 15,359.0 | 17,163.0 | 16,260.0 | 16,333.0 | 17,207.0 | 18,329.0 | 16,795.0 | 15,045.0 | 14,764.0 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,617.0 | 9,551.0 | 9,633.0 | 9,455.0 | 9,244.0 | 9,074.0 | 9,235.0 | 9,088.0 | 9,013.0 | 8,956.0 | 8,892.0 | 8,797.0 | 8,633.0 | 8,551.0 | 8,444.0 | 8,532.0 | 8,483.0 | 8,364.0 | 8,270.0 | 8,343.0 | 8,173.0 | 8,253.0 | 7,985.0 | 7,858.0 | - | - | 7,689.0 | 7,750.0 | - | 7,340.0 | 7,078.0 | 7,061.0 | - | - | - |
| Accumulated Depreciation | 5,434.0 | 5,331.0 | 5,431.0 | 5,302.0 | 5,139.0 | 4,975.0 | 5,025.0 | 4,933.0 | 4,807.0 | 4,669.0 | 4,572.0 | 4,491.0 | 4,362.0 | 4,297.0 | 4,259.0 | 4,232.0 | |||||||||||||||||||
| Property,Plant & Equipment Net | 4,183.0 | 4,220.0 | 4,202.0 | 4,153.0 | 4,105.0 | 4,099.0 | 4,210.0 | 4,155.0 | 4,206.0 | 4,287.0 | 4,320.0 | 4,306.0 | 4,271.0 | 4,254.0 | 4,185.0 | 4,300.0 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | 165.0 | 160.0 | 141.0 | 134.0 | 136.0 | 134.0 | 128.0 | 113.0 | 123.0 | 115.0 | 106.0 | 83.0 | 87.0 | 102.0 | 91.0 | 93.0 | 91.0 | ||||||||||||||||||
| Goodwill | 10,409.0 | 10,465.0 | 10,512.0 | 10,518.0 | 10,332.0 | 10,408.0 | 10,629.0 | 10,490.0 | 10,553.0 | 10,605.0 | 10,441.0 | 10,539.0 | 10,508.0 | 9,962.0 | 9,791.0 | 9,987.0 | 10,109.0 | 10,107.0 | |||||||||||||||||
| Intangible Assets | 8,147.0 | 8,301.0 | 8,428.0 | 8,583.0 | 8,718.0 | 8,876.0 | 9,084.0 | 9,238.0 | 9,446.0 | 9,626.0 | 9,795.0 | 9,985.0 | 10,137.0 | 9,339.0 | 9,461.0 | 9,673.0 | 9,865.0 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Assets | 395.0 | 320.0 | 434.0 | 449.0 | 413.0 | 401.0 | 564.0 | 538.0 | 551.0 | 584.0 | 554.0 | 524.0 | 508.0 | 479.0 | 407.0 | 449.0 | 471.0 | ||||||||||||||||||
| Other Non-Current Assets | 2,033.0 | 2,044.0 | 2,043.0 | 1,918.0 | 1,832.0 | 1,810.0 | 1,644.0 | 1,571.0 | 1,583.0 | 1,519.0 | 1,561.0 | 1,545.0 | 1,660.0 | 1,687.0 | 1,671.0 | 1,640.0 | 1,886.0 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 42,717.0 | 42,845.0 | 42,198.0 | 41,759.0 | 42,123.0 | 40,825.0 | 41,908.0 | 41,464.0 | 43,625.0 | 42,996.0 | 43,110.0 | 44,189.0 | 45,500.0 | 42,618.0 | 40,651.0 | 40,906.0 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,187.0 | 4,398.0 | 4,337.0 | 3,828.0 | 3,905.0 | 4,039.0 | 3,753.0 | 3,300.0 | 3,606.0 | 4,280.0 | 3,678.0 | 3,379.0 | 3,957.0 | 4,895.0 | 4,140.0 | 3,567.0 | 3,685.0 | 4,126.0 | 3,512.0 | 3,070.0 | 3,098.0 | 3,615.0 | 2,994.0 | 2,891.0 | 3,021.0 | - | 3,014.0 | 3,139.0 | 3,120.0 | 3,798.0 | 3,642.0 | 3,629.0 | - | - | - |
| Short Term Debt | 791.0 | 782.0 | 788.0 | 1,283.0 | 673.0 | 500.0 | 500.0 | 0.0 | 0.0 | 196.0 | 188.0 | 195.0 | 49.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | |||||||||||||||||
| Deferred Revenue Current | 2,773.0 | 3,579.0 | 483.0 | 358.0 | 2,631.0 | 3,287.0 | 429.0 | 413.0 | 2,694.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Accrued Expenses | 2,991.0 | 3,099.0 | 2,661.0 | 2,903.0 | 2,332.0 | 2,103.0 | 2,188.0 | 2,499.0 | 2,573.0 | 2,351.0 | 2,273.0 | 2,892.0 | 2,477.0 | 2,254.0 | 2,115.0 | 2,454.0 | 2,335.0 | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | 11,854.0 | 12,125.0 | 10,420.0 | 9,516.0 | 11,481.0 | 10,386.0 | 10,424.0 | 8,953.0 | 11,332.0 | 10,409.0 | 10,348.0 | 10,346.0 | 13,231.0 | 10,744.0 | 8,918.0 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Revenue Non-Current | 113.0 | 125.0 | 123.0 | 118.0 | 111.0 | 114.0 | 115.0 | 110.0 | 104.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | 290.0 | 251.0 | 373.0 | 258.0 | 369.0 | 478.0 | 496.0 | 607.0 | 753.0 | 899.0 | 1,070.0 | 1,134.0 | 1,255.0 | 1,119.0 | 1,123.0 | 1,165.0 | 1,203.0 | ||||||||||||||||||
| Pension Obligations | 2,388.0 | 2,434.0 | 2,215.0 | 2,229.0 | 2,239.0 | 2,271.0 | 2,473.0 | 2,452.0 | 2,453.0 | 2,467.0 | 2,228.0 | 2,236.0 | 2,242.0 | 2,255.0 | 2,628.0 | 2,838.0 | 2,983.0 | ||||||||||||||||||
| Other Non-Current Liabilities | 1,898.0 | 1,963.0 | 2,041.0 | 1,918.0 | 1,715.0 | 1,707.0 | 1,561.0 | 1,560.0 | 1,587.0 | 1,651.0 | 1,707.0 | 1,722.0 | 1,692.0 | 1,676.0 | 1,621.0 | 1,693.0 | |||||||||||||||||||
| Total Non-Current Liabilities | 6,258.0 | 6,334.0 | 6,317.0 | 6,092.0 | 6,115.0 | 6,409.0 | 6,505.0 | 7,090.0 | 7,285.0 | 7,308.0 | 7,295.0 | 7,382.0 | 6,430.0 | 6,333.0 | 6,649.0 | 6,979.0 | |||||||||||||||||||
| Total Liabilities | 18,112.0 | 18,459.0 | 16,737.0 | 15,608.0 | 17,596.0 | 16,795.0 | 16,929.0 | 16,043.0 | 18,617.0 | 17,717.0 | 17,643.0 | 17,728.0 | 19,661.0 | 17,077.0 | 15,567.0 | 14,835.0 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | - | 7.0 | 7.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 26,859.0 | 27,001.0 | 27,039.0 | 27,014.0 | 26,962.0 | 27,196.0 | 27,518.0 | 27,504.0 | 27,468.0 | 27,748.0 | 27,895.0 | 27,877.0 | 27,844.0 | 27,851.0 | 27,815.0 | 27,795.0 | |||||||||||||||||||
| Retained Earnings | 436.0 | (67.0) | 834.0 | 1,532.0 | 587.0 | 55.0 | 98.0 | 992.0 | 302.0 | (41.0) | 325.0 | 1,013.0 | 487.0 | 250.0 | 614.0 | 1,252.0 | 750.0 | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,940.0) | (2,797.0) | (2,661.0) | (2,644.0) | (3,271.0) | (3,469.0) | (2,886.0) | (3,324.0) | (3,010.0) | (2,677.0) | (3,001.0) | (2,677.0) | (2,739.0) | (2,806.0) | (3,592.0) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | 243.0 | 242.0 | 242.0 | 242.0 | 242.0 | 241.0 | 242.0 | 242.0 | 241.0 | 242.0 | 241.0 | 241.0 | 240.0 | 239.0 | 240.0 | 240.0 | 240.0 | ||||||||||||||||||
| Total Stockholders Equity | 24,362.0 | 24,144.0 | 25,219.0 | 25,909.0 | 24,285.0 | 23,789.0 | 24,737.0 | 25,179.0 | 24,767.0 | 25,037.0 | 25,226.0 | 26,220.0 | 25,599.0 | 25,302.0 | 24,844.0 | 25,831.0 | |||||||||||||||||||
| Total Equity | 24,605.0 | 24,386.0 | 25,461.0 | 26,151.0 | 24,527.0 | 24,030.0 | 24,979.0 | 25,421.0 | 25,008.0 | 25,279.0 | 25,467.0 | 26,461.0 | 25,839.0 | 25,541.0 | 25,084.0 | 26,071.0 | 25,936.0 | 25,623.0 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 791.0 | 782.0 | 788.0 | 1,283.0 | 673.0 | 500.0 | 500.0 | 0.0 | 0.0 | 196.0 | 188.0 | 195.0 | 49.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | 4.0 | 2.0 | 479.0 | 263.0 | 508.0 | 1,765.0 | - | - | - |
| Net debt | (1,175.0) | (3,748.0) | (1,798.0) | (858.0) | (1,336.0) | (2,669.0) | (1,993.0) | (1,959.0) | (1,658.0) | (2,546.0) | (2,174.0) | (2,421.0) | (1,682.0) | (3,315.0) | (2,318.0) | (2,655.0) | (2,321.0) | (4,544.0) | |||||||||||||||||
| Working Capital | 5,531.0 | 5,210.0 | 6,018.0 | 6,488.0 | 5,106.0 | 4,711.0 | 5,225.0 | 6,406.0 | 5,831.0 | 5,851.0 | 5,985.0 | 6,861.0 | 5,098.0 | 6,051.0 | 6,127.0 | 6,908.0 | 6,225.0 | ||||||||||||||||||
| Book Value | 24,362.0 | 24,144.0 | 25,219.0 | 25,909.0 | 24,285.0 | 23,789.0 | 24,737.0 | 25,179.0 | 24,767.0 | 25,037.0 | 25,226.0 | 26,220.0 | 25,599.0 | 25,302.0 | 24,844.0 | 25,831.0 | 25,696.0 | 25,384.0 | |||||||||||||||||
| Tangible Book Value | 5,806.0 | 5,378.0 | 6,279.0 | 6,808.0 | 5,235.0 | 4,505.0 | 5,024.0 | 5,451.0 | 4,768.0 | 4,806.0 | 4,990.0 | 5,696.0 | 4,954.0 | 6,001.0 | 5,592.0 | 6,171.0 | 5,722.0 | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,010.0 |
| 1,029.0 |
| 1,052.0 |
| 1,405.0 |
| 1,165.0 |
| 1,167.0 |
| 1,192.0 |
| 1,530.0 |
| - |
| 1,043.0 |
| 1,010.0 |
| 1,318.0 |
| 1,038.0 |
| 1,041.0 |
| 1,181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,878.0 |
| 15,546.0 |
| 14,146.0 |
| 14,285.0 |
| 15,036.0 |
| 14,768.0 |
| 14,088.0 |
| 14,422.0 |
| 14,679.0 |
| - |
| 14,117.0 |
| 14,445.0 |
| 24,061.0 |
| 22,972.0 |
| 23,340.0 |
| 24,641.0 |
| - |
| - |
| - |
| 4,150.0 |
| 4,035.0 |
| 3,960.0 |
| 4,002.0 |
| 3,874.0 |
| 3,857.0 |
| 3,712.0 |
| 3,565.0 |
| 3,406.0 |
| - |
| 3,186.0 |
| 3,207.0 |
| 2,970.0 |
| 2,796.0 |
| 2,694.0 |
| 2,598.0 |
| - |
| - |
| - |
| 4,333.0 |
| 4,329.0 |
| 4,310.0 |
| 4,341.0 |
| 4,299.0 |
| 4,396.0 |
| 4,273.0 |
| 4,293.0 |
| 4,358.0 |
| - |
| 4,503.0 |
| 4,543.0 |
| 4,521.0 |
| 4,544.0 |
| 4,384.0 |
| 4,463.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 67.0 |
| 68.0 |
| 64.0 |
| 66.0 |
| 62.0 |
| 62.0 |
| 64.0 |
| - |
| 70.0 |
| 64.0 |
| 77.0 |
| 138.0 |
| 144.0 |
| 195.0 |
| - |
| - |
| - |
| 10,130.0 |
| 10,207.0 |
| 10,146.0 |
| 10,269.0 |
| 10,110.0 |
| 10,069.0 |
| 10,027.0 |
| 10,179.0 |
| 10,168.0 |
| 10,249.0 |
| 10,203.0 |
| 10,193.0 |
| 10,203.0 |
| 14,612.0 |
| - |
| - |
| - |
| 10,044.0 |
| 10,225.0 |
| 10,413.0 |
| 10,584.0 |
| 10,747.0 |
| 10,914.0 |
| 11,070.0 |
| 11,241.0 |
| - |
| 11,667.0 |
| 11,832.0 |
| 11,961.0 |
| 12,055.0 |
| 12,138.0 |
| 12,318.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543.0 |
| 553.0 |
| 703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 438.0 |
| 448.0 |
| 442.0 |
| 433.0 |
| 464.0 |
| 289.0 |
| 290.0 |
| 273.0 |
| - |
| 270.0 |
| 325.0 |
| 294.0 |
| 304.0 |
| 366.0 |
| 419.0 |
| - |
| - |
| - |
| 1,804.0 |
| 1,796.0 |
| 1,740.0 |
| 1,987.0 |
| 1,939.0 |
| 1,954.0 |
| 1,974.0 |
| 2,336.0 |
| - |
| 2,440.0 |
| 2,464.0 |
| 2,368.0 |
| 1,932.0 |
| 1,888.0 |
| 1,909.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,633.0 |
| 42,344.0 |
| 41,122.0 |
| 41,496.0 |
| 42,549.0 |
| 42,649.0 |
| 41,690.0 |
| 42,180.0 |
| 42,978.0 |
| - |
| 43,235.0 |
| 43,922.0 |
| 110,102.0 |
| 108,683.0 |
| 109,648.0 |
| 116,129.0 |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| 4.0 |
| 2.0 |
| 479.0 |
| 263.0 |
| 508.0 |
| 1,765.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.0 |
| 152.0 |
| 213.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,068.0 |
| 2,134.0 |
| 2,523.0 |
| 2,239.0 |
| 2,145.0 |
| 2,028.0 |
| 2,309.0 |
| 2,043.0 |
| - |
| 2,249.0 |
| 3,135.0 |
| 4,061.0 |
| 4,005.0 |
| 2,117.0 |
| 2,689.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,856.0 |
| 9,653.0 |
| 9,558.0 |
| 7,805.0 |
| 7,252.0 |
| 8,999.0 |
| 8,548.0 |
| 7,734.0 |
| 7,529.0 |
| 9,199.0 |
| - |
| 8,993.0 |
| 8,614.0 |
| 14,078.0 |
| 13,310.0 |
| 13,242.0 |
| 13,049.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 407.0 |
| 428.0 |
| 494.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,220.0 |
| 930.0 |
| 935.0 |
| 902.0 |
| 893.0 |
| 740.0 |
| 752.0 |
| 911.0 |
| - |
| 1,328.0 |
| 1,430.0 |
| 1,523.0 |
| 1,480.0 |
| 1,594.0 |
| 1,387.0 |
| - |
| - |
| - |
| 3,124.0 |
| 4,583.0 |
| 4,767.0 |
| 4,954.0 |
| 5,176.0 |
| 5,904.0 |
| 6,039.0 |
| 6,186.0 |
| - |
| 5,405.0 |
| 5,538.0 |
| 5,554.0 |
| 5,677.0 |
| 5,267.0 |
| 6,474.0 |
| - |
| - |
| - |
| 1,704.0 |
| 1,719.0 |
| 1,724.0 |
| 1,816.0 |
| 1,814.0 |
| 1,867.0 |
| 1,864.0 |
| 1,957.0 |
| 1,989.0 |
| - |
| 2,132.0 |
| 2,156.0 |
| 2,064.0 |
| 1,795.0 |
| 1,799.0 |
| 1,960.0 |
| - |
| - |
| - |
| 7,044.0 |
| 7,163.0 |
| 8,338.0 |
| 8,619.0 |
| 8,772.0 |
| 9,038.0 |
| 9,610.0 |
| 9,850.0 |
| 9,700.0 |
| - |
| 8,981.0 |
| 9,241.0 |
| 20,950.0 |
| 20,220.0 |
| 24,407.0 |
| 25,377.0 |
| - |
| - |
| - |
| 16,697.0 |
| 16,721.0 |
| 16,143.0 |
| 15,871.0 |
| 17,771.0 |
| 17,586.0 |
| 17,344.0 |
| 17,379.0 |
| 18,899.0 |
| - |
| 17,974.0 |
| 17,855.0 |
| 35,028.0 |
| 33,530.0 |
| 37,649.0 |
| 38,426.0 |
| - |
| - |
| - |
| 27,760.0 |
| 27,751.0 |
| 27,712.0 |
| 27,682.0 |
| 27,630.0 |
| 27,707.0 |
| 27,895.0 |
| 27,891.0 |
| 27,906.0 |
| - |
| 28,072.0 |
| 28,081.0 |
| 79,843.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 524.0 |
| 666.0 |
| 941.0 |
| 268.0 |
| 0.0 |
| 0.0 |
| 508.0 |
| (155.0) |
| - |
| (397.0) |
| 97.0 |
| (7,906.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (3,223.0) |
| (2,821.0) |
| (2,898.0) |
| (3,645.0) |
| (3,245.0) |
| (3,367.0) |
| (2,890.0) |
| (3,796.0) |
| (3,845.0) |
| (3,933.0) |
| - |
| (2,667.0) |
| (2,375.0) |
| (3,434.0) |
| (3,360.0) |
| (2,271.0) |
| (2,185.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.0 |
| 239.0 |
| 240.0 |
| 240.0 |
| 239.0 |
| 240.0 |
| 240.0 |
| 254.0 |
| - |
| 246.0 |
| 257.0 |
| 503.0 |
| 493.0 |
| 503.0 |
| 498.0 |
| - |
| - |
| - |
| 25,696.0 |
| 25,384.0 |
| 24,740.0 |
| 25,385.0 |
| 24,538.0 |
| 24,824.0 |
| 24,106.0 |
| 24,561.0 |
| 23,825.0 |
| - |
| 25,015.0 |
| 25,810.0 |
| 74,571.0 |
| 74,660.0 |
| 71,496.0 |
| 77,205.0 |
| 80,226.0 |
| 12,517.0 |
| 10,196.0 |
| 24,979.0 |
| 25,625.0 |
| 24,778.0 |
| 25,063.0 |
| 24,346.0 |
| 24,801.0 |
| 24,079.0 |
| - |
| 25,261.0 |
| 26,067.0 |
| 75,074.0 |
| 75,153.0 |
| 71,999.0 |
| 77,703.0 |
| 80,226.0 |
| 12,517.0 |
| 10,196.0 |
| (2,881.0) |
| (2,899.0) |
| (2,517.0) |
| (3,794.0) |
| (2,919.0) |
| (2,868.0) |
| (1,972.0) |
| - |
| (2,093.0) |
| (2,081.0) |
| (1,285.0) |
| (2,012.0) |
| (1,291.0) |
| (980.0) |
| - |
| - |
| - |
| 5,988.0 |
| 6,341.0 |
| 7,033.0 |
| 6,037.0 |
| 6,220.0 |
| 6,354.0 |
| 6,893.0 |
| 5,480.0 |
| - |
| 5,124.0 |
| 5,831.0 |
| 9,983.0 |
| 9,662.0 |
| 10,098.0 |
| 11,592.0 |
| - |
| - |
| - |
| 24,740.0 |
| 25,385.0 |
| 24,538.0 |
| 24,824.0 |
| 24,106.0 |
| 24,561.0 |
| 23,825.0 |
| - |
| 25,015.0 |
| 25,810.0 |
| 74,571.0 |
| 74,660.0 |
| 71,496.0 |
| 77,205.0 |
| 80,226.0 |
| 12,517.0 |
| 10,196.0 |
| 5,233.0 |
| 4,385.0 |
| 4,765.0 |
| 3,808.0 |
| 3,808.0 |
| 3,082.0 |
| 3,422.0 |
| 2,557.0 |
| - |
| 3,180.0 |
| 3,729.0 |
| 52,407.0 |
| 52,412.0 |
| 49,155.0 |
| 50,275.0 |
| - |
| - |
| - |