| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 8,276.0 | 7,324.0 | 7,458.0 | 4,774.0 | 8,017.0 | 7,066.0 | 3,857.0 | 3,904.0 | 9,334.9 | 4,335.8 | 4,162.2 | 3,787.0 | 3,504.0 | 4,652.2 | 3,647.2 | 3,790.6 | 4,651.7 | |||
| Restricted Cash | 257.0 | 193.0 | 162.0 | 167.0 | 108.0 | 106.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 8,276.0 | 7,324.0 | 7,458.0 | 4,774.0 | 8,017.0 | 7,066.0 | 3,857.0 | 3,904.0 | 9,334.9 | 4,335.8 | 4,162.2 | 3,787.0 | 3,504.0 | 4,652.2 | 3,647.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 7,406.0 | 7,093.0 | 8,160.0 | 8,495.0 | 6,781.0 | 4,999.0 | 5,975.0 | 6,149.0 | 3,904.1 | 3,340.5 | - | - | 4,934.7 | 5,170.0 | 4,370.6 | 3,063.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | 32,888.0 | 32,734.0 | 30,229.0 | 27,237.0 | 25,891.3 | 23,703.0 | - | - | 21,577.7 | 22,453.1 | 16,959.9 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 5,668.0 | 5,489.0 | 5,303.0 | 5,165.0 | 5,054.0 | 4,895.0 | 4,642.0 | 4,474.0 | 4,281.0 | 3,912.0 | 3,826.0 | 3,675.0 | 3,524.0 | 3,352.0 | 3,252.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 13,796.0 | 13,533.0 | 17,939.0 | 12,592.0 | 43,807.0 | 41,316.0 | 30,229.0 | 27,237.0 | 25,891.3 | 23,703.0 | - | - | 21,577.7 | 22,453.1 | 16,959.9 | 16,814.5 | ||||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 7,905.0 | 6,798.0 | 8,276.0 | 8,580.0 | 7,991.0 | 6,601.0 | 7,324.0 | 7,004.0 | 5,553.0 | 5,137.0 | 7,458.0 | 6,576.0 | 5,267.0 | 3,976.0 | ||||||||||||||||||||||||||
| 2,211.4 |
| 2,278.6 |
| 1,687.5 |
| - |
| - |
| - |
| - |
| - |
| 3,790.6 |
| 4,651.7 |
| 2,211.4 |
| 2,278.6 |
| 1,687.5 |
| - |
| - |
| - |
| - |
| - |
| 2,397.3 |
| 3,042.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 5,973.0 | 5,868.0 | 5,068.0 | 5,171.0 | 5,181.0 | - | 5,467.0 | 5,012.0 | 4,352.0 | - | 4,532.2 | 4,127.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 510.0 | 122.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,188.0 | 3,959.0 | 3,900.0 | 3,687.0 | 3,291.0 | 3,081.0 | 2,917.0 | 3,101.0 | 1,033.0 | 816.0 | 726.0 | - | 845.0 | 921.0 | 1,000.0 | 998.6 | 1,037.0 | 1,225.0 | - | - |
| Intangible Assets | 892.0 | 999.0 | 1,133.0 | 1,218.0 | 1,275.0 | 1,327.0 | 1,380.0 | 1,562.0 | 218.0 | 104.1 | - | - | 77.1 | 105.0 | 127.4 | 117.0 | 136.3 | 161.4 | - | - |
| Operating Lease Right Of Use Assets | 317.0 | 274.0 | 283.0 | 299.0 | 291.0 | 324.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,284.0 | 2,086.0 | 1,814.0 | 824.0 | 1,037.0 | 1,499.0 | 1,466.0 | 808.0 | 2,415.0 | 2,964.4 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 105,996.0 | 107,320.0 | 104,087.0 | 90,030.0 | 84,114.0 | 75,091.0 | 73,011.0 | 70,108.0 | 65,786.0 | 57,918.0 | 57,883.0 | - | 59,521.0 | 56,266.0 | 48,207.0 | 43,267.0 | 41,133.0 | 38,735.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 13,796.0 | 13,533.0 | 17,939.0 | 12,592.0 | 10,919.0 | 8,582.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 16,814.5 |
| 17,391.7 |
| 13,899.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 434.0 | 478.0 | 520.0 | 495.0 | 576.0 | 519.0 | 495.0 | 556.0 | 209.7 | 166.0 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 79,989.0 | 84,395.0 | 82,201.0 | 69,673.0 | 65,680.0 | 62,147.0 | 61,580.0 | 58,803.0 | 56,211.8 | 51,373.7 | 51,125.4 | - | 49,253.6 | 49,403.8 | 41,392.5 | 36,963.4 | 36,309.8 | 32,201.9 | - | - |
| 3,106.0 |
| 2,996.0 |
| 2,934.0 |
| 2,777.0 |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 59,676.0 | 56,402.0 | 50,931.0 | 42,247.0 | 36,449.0 | 31,646.0 | 29,852.0 | 27,553.0 | 25,301.3 | 23,911.3 | - | - | 19,645.6 | 16,875.2 | 14,519.4 | 12,353.1 | 10,980.5 | 10,580.6 | - | - |
| Accumulated Other Comprehensive Income | (3,032.0) | (3,706.0) | (3,114.0) | (3,056.0) | (2,539.0) | (5,539.0) | (5,607.0) | (4,427.0) | (4,563.7) | (5,626.0) | - | - | (2,693.1) | (4,572.0) | (3,678.0) | (3,379.6) | (3,593.3) | (1,387.3) | - | - |
| Treasury Stock | - | - | - | - | 20,533.0 | 18,065.0 | 17,474.0 | 16,312.0 | 15,460.8 | 15,677.1 | - | - | 10,210.9 | 8,813.8 | 7,292.8 | 5,789.5 | 5,564.7 | 5,594.6 | - | - |
| Minority Interest | 6.0 | 7.0 | 4.0 | 3.0 | 3.0 | 7.0 | 4.0 | 3.0 | 3.2 | 10.8 | - | - | 1.9 | 19.9 | 14.6 | 13.1 | 4.1 | - | - | - |
| Total Stockholders Equity | 25,950.0 | 22,836.0 | 21,785.0 | 20,262.0 | 18,431.0 | 12,937.0 | 11,413.0 | 11,288.0 | 9,557.3 | 6,520.0 | 6,757.6 | 9,065.5 | 10,265.8 | 6,842.1 | 6,800.3 | 6,290.3 | 4,818.7 | 6,532.7 | 7,155.8 | 7,491.2 |
| Total Equity | 25,956.0 | 22,843.0 | 21,789.0 | 20,265.0 | 18,434.0 | 12,944.0 | 11,417.0 | 11,291.0 | 9,560.0 | 6,531.0 | 6,757.6 | 9,065.5 | 10,267.7 | 6,862.0 | 6,814.9 | 6,303.4 | 4,822.8 | 6,537.2 | 7,162.6 | 7,491.2 |
| 17,391.7 |
| 13,899.0 |
| - |
| - |
| Net debt | 5,520.0 | 6,209.0 | 10,481.0 | 7,818.0 | 35,790.0 | 34,250.0 | 26,372.0 | 23,333.0 | 16,556.4 | 19,367.2 | - | - | 18,073.7 | 17,800.9 | 13,312.7 | 13,023.9 | 12,740.0 | 11,687.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 25,950.0 | 22,836.0 | 21,785.0 | 20,262.0 | 18,431.0 | 12,937.0 | 11,413.0 | 11,288.0 | 9,557.3 | 6,520.0 | 6,757.6 | 9,065.5 | 10,265.8 | 6,842.1 | 6,800.3 | 6,290.3 | 4,818.7 | 6,532.7 | 7,155.8 | 7,491.2 |
| Tangible Book Value | 20,870.0 | 17,878.0 | 16,752.0 | 15,357.0 | 13,865.0 | 8,529.0 | 7,116.0 | 6,625.0 | 8,306.3 | 5,599.9 | 6,031.6 | - | 9,343.7 | 5,816.1 | 5,672.9 | 5,174.7 | 3,645.4 | 5,146.3 | - | - |
| 4,774.0 |
| 4,359.0 |
| 3,878.0 |
| 4,472.0 |
| 8,017.0 |
| 7,519.0 |
| 7,182.0 |
| 6,962.0 |
| 7,066.0 |
| 8,190.0 |
| 8,900.0 |
| 3,602.0 |
| 3,857.0 |
| 3,383.0 |
| 3,484.0 |
| 3,626.0 |
| 3,904.0 |
| 3,923.0 |
| 4,201.4 |
| 3,915.1 |
| 9,334.9 |
| 6,537.4 |
| 4,525.8 |
| 3,890.0 |
| 4,335.8 |
| 4,321.0 |
| Restricted Cash | 230.0 | 275.0 | - | 267.0 | 188.0 | 190.0 | - | 181.0 | 174.0 | 163.0 | - | 202.0 | 120.0 | 202.0 | - | 126.0 | 101.0 | 97.0 | - | 120.0 | 99.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 7,905.0 | 6,798.0 | 8,276.0 | 8,580.0 | 7,991.0 | 6,601.0 | 7,324.0 | 7,004.0 | 5,553.0 | 5,137.0 | 7,458.0 | 6,576.0 | 5,267.0 | 3,976.0 | 4,774.0 | 4,359.0 | 3,878.0 | 4,472.0 | 8,017.0 | 7,519.0 | 7,182.0 | 6,962.0 | 7,066.0 | 8,190.0 | 8,900.0 | 3,602.0 | 3,857.0 | 3,383.0 | 3,484.0 | 3,626.0 | 3,904.0 | 3,923.0 | 4,201.4 | 3,915.1 | 9,334.9 | 6,537.4 | 4,525.8 | 3,890.0 | 4,335.8 | 4,321.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8,188.0 | 8,286.0 | 7,406.0 | 7,713.0 | 7,870.0 | 7,744.0 | 7,093.0 | 7,696.0 | 8,443.0 | 8,937.0 | 8,160.0 | 9,350.0 | 9,713.0 | 10,056.0 | 8,495.0 | 9,121.0 | 9,030.0 | 7,935.0 | 6,781.0 | 6,410.0 | 6,042.0 | 5,956.0 | 4,999.0 | 5,650.0 | 6,171.0 | 6,482.0 | 5,975.0 | 6,747.0 | 7,161.0 | 7,402.0 | 6,149.0 | 6,239.0 | 6,888.9 | 6,614.2 | 3,904.1 | 4,252.9 | 4,114.8 | 3,959.6 | 3,340.5 | 3,851.3 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,513.0 | 4,280.0 | 4,188.0 | 4,209.0 | 4,094.0 | 3,872.0 | 3,959.0 | 3,960.0 | 3,936.0 | 3,966.0 | 3,900.0 | 3,994.0 | 3,963.0 | 3,891.0 | 3,687.0 | 3,754.0 | 3,812.0 | 3,192.0 | ||||||||||||||||||||||
| Intangible Assets | 975.0 | 880.0 | 892.0 | 926.0 | 964.0 | 937.0 | 999.0 | 1,030.0 | 1,064.0 | 1,112.0 | 1,133.0 | 1,199.0 | 1,222.0 | 1,255.0 | 1,218.0 | 1,281.0 | 1,352.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,361.0 | 2,268.0 | 2,284.0 | 2,209.0 | 2,088.0 | 1,852.0 | 2,086.0 | 1,898.0 | 1,936.0 | 1,833.0 | 1,814.0 | 1,360.0 | 1,308.0 | 914.0 | 824.0 | 1,110.0 | 1,104.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 107,001.0 | 103,436.0 | 105,996.0 | 107,817.0 | 106,303.0 | 103,119.0 | 107,320.0 | 107,841.0 | 105,628.0 | 101,371.0 | 104,087.0 | 103,397.0 | 98,347.0 | 91,620.0 | 90,030.0 | 86,817.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 15,632.0 | 14,392.0 | 13,796.0 | 14,607.0 | 15,948.0 | 12,811.0 | 13,533.0 | 15,294.0 | 17,699.0 | 17,117.0 | 17,939.0 | 17,143.0 | 17,109.0 | 14,129.0 | 12,592.0 | 14,176.0 | 12,413.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32,447.0 | 32,838.0 | 32,888.0 | 32,280.0 | 33,346.0 | 32,772.0 | 32,734.0 | 34,037.0 | 34,324.0 | 30,475.0 | 30,229.0 | 29,242.0 | 28,255.0 | 27,855.0 | 27,237.0 | 26,838.0 | 26,278.6 | 26,421.8 | 25,891.3 | 23,674.3 | 23,253.1 | 22,916.6 | 23,703.0 | 24,068.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 422.0 | 434.0 | 434.0 | 489.0 | 496.0 | 448.0 | 478.0 | 481.0 | 491.0 | 550.0 | 520.0 | 506.0 | 511.0 | 519.0 | 495.0 | 561.0 | 584.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 79,541.0 | 77,079.0 | 79,989.0 | 82,553.0 | 81,925.0 | 80,555.0 | 84,395.0 | 84,692.0 | 82,842.0 | 79,192.0 | 82,201.0 | 80,245.0 | 75,846.0 | 70,184.0 | 69,673.0 | 67,686.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5,777.0 | 5,715.0 | 5,668.0 | 5,620.0 | 5,565.0 | 5,526.0 | 5,489.0 | 5,441.0 | 5,391.0 | 5,335.0 | 5,303.0 | 5,272.0 | 5,227.0 | 5,191.0 | 5,165.0 | 5,139.0 | 5,117.0 | 5,066.0 | 5,054.0 | 5,031.0 | 4,999.0 | 4,942.0 | 4,895.0 | 4,750.0 | 4,713.0 | 4,675.0 | 4,642.0 | 4,599.0 | 4,559.0 | 4,512.0 | 4,474.0 | 4,451.0 | 4,423.4 | 4,374.0 | 4,280.5 | 4,245.1 | 4,165.4 | 4,079.1 | 3,911.8 | 3,883.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 61,228.0 | 59,895.0 | 59,676.0 | 59,023.0 | 58,191.0 | 56,829.0 | 56,402.0 | 55,559.0 | 54,228.0 | 52,266.0 | 50,931.0 | 48,947.0 | 46,336.0 | 43,846.0 | 42,247.0 | 40,346.0 | 38,805.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,768.0) | (2,665.0) | (3,032.0) | (3,107.0) | (3,405.0) | (4,167.0) | (3,706.0) | (3,368.0) | (3,171.0) | (2,863.0) | (3,114.0) | (2,411.0) | (2,538.0) | (2,372.0) | (3,056.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21,139.0 | ||||||||||||||||||||||
| Minority Interest | 7.0 | 7.0 | 6.0 | 5.0 | 8.0 | 7.0 | 7.0 | 3.0 | 4.0 | 4.0 | 4.0 | 3.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 4.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 27,406.0 | 26,300.0 | 25,950.0 | 25,175.0 | 24,287.0 | 22,479.0 | 22,836.0 | 23,062.0 | 22,684.0 | 22,075.0 | 21,785.0 | 23,048.0 | 22,395.0 | 21,332.0 | 20,262.0 | 19,033.0 | ||||||||||||||||||||||||
| Total Equity | 27,413.0 | 26,307.0 | 25,956.0 | 25,180.0 | 24,295.0 | 22,486.0 | 22,843.0 | 23,065.0 | 22,688.0 | 22,079.0 | 21,789.0 | 23,051.0 | 22,399.0 | 21,336.0 | 20,265.0 | 19,036.0 | 18,907.0 | 17,808.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,632.0 | 14,392.0 | 13,796.0 | 14,607.0 | 15,948.0 | 12,811.0 | 13,533.0 | 15,294.0 | 17,699.0 | 17,117.0 | 17,939.0 | 17,143.0 | 17,109.0 | 14,129.0 | 12,592.0 | 14,176.0 | 44,860.0 | 43,828.0 | 43,807.0 | 42,684.0 | 43,257.0 | 41,996.0 | 41,316.0 | 43,112.0 | 34,324.0 | 30,475.0 | 30,229.0 | 29,242.0 | 28,255.0 | 27,855.0 | 27,237.0 | 26,838.0 | 26,278.6 | 26,421.8 | 25,891.3 | 23,674.3 | 23,253.1 | 22,916.6 | 23,703.0 | 24,068.9 |
| Net debt | 7,727.0 | 7,594.0 | 5,520.0 | 6,027.0 | 7,957.0 | 6,210.0 | 6,209.0 | 8,290.0 | 12,146.0 | 11,980.0 | 10,481.0 | 10,567.0 | 11,842.0 | 10,153.0 | 7,818.0 | 9,817.0 | 40,982.0 | 39,356.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 27,406.0 | 26,300.0 | 25,950.0 | 25,175.0 | 24,287.0 | 22,479.0 | 22,836.0 | 23,062.0 | 22,684.0 | 22,075.0 | 21,785.0 | 23,048.0 | 22,395.0 | 21,332.0 | 20,262.0 | 19,033.0 | 18,904.0 | 17,804.0 | ||||||||||||||||||||||
| Tangible Book Value | 21,918.0 | 21,140.0 | 20,870.0 | 20,040.0 | 19,229.0 | 17,670.0 | 17,878.0 | 18,072.0 | 17,684.0 | 16,997.0 | 16,752.0 | 17,855.0 | 17,210.0 | 16,186.0 | 15,357.0 | 13,998.0 | 13,740.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,685.0 |
| 5,900.0 |
| 5,973.0 |
| 5,798.0 |
| 5,757.0 |
| 5,785.0 |
| 5,868.0 |
| 5,638.0 |
| 5,742.9 |
| 5,781.2 |
| 5,067.7 |
| 4,968.5 |
| 4,959.9 |
| 5,030.4 |
| 5,170.6 |
| 5,047.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,291.0 |
| 3,148.0 |
| 3,190.0 |
| 3,194.0 |
| 3,081.0 |
| 2,984.0 |
| 2,917.0 |
| 2,945.0 |
| 2,917.0 |
| 3,013.0 |
| 3,025.0 |
| 3,048.0 |
| 3,101.0 |
| 3,047.0 |
| 3,188.7 |
| 3,111.8 |
| 1,033.0 |
| 845.8 |
| 806.2 |
| 809.2 |
| 816.0 |
| 823.6 |
| 1,209.0 |
| 1,275.0 |
| 1,267.0 |
| 1,310.0 |
| 1,342.0 |
| 1,327.0 |
| 1,301.0 |
| 1,311.0 |
| 1,349.0 |
| 1,380.0 |
| 1,444.0 |
| 1,476.0 |
| 1,507.0 |
| 1,562.0 |
| 1,581.0 |
| 1,692.2 |
| 1,659.5 |
| 218.0 |
| 92.0 |
| 90.8 |
| 95.5 |
| 104.1 |
| 109.5 |
| - |
| 276.0 |
| 291.0 |
| 310.0 |
| 345.0 |
| 327.0 |
| 324.0 |
| 341.0 |
| 341.0 |
| 376.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 923.0 |
| 1,037.0 |
| 1,767.0 |
| 1,724.0 |
| 1,556.0 |
| 1,499.0 |
| 1,534.0 |
| 1,435.0 |
| 1,414.0 |
| 1,466.0 |
| 1,088.0 |
| 1,039.0 |
| 834.0 |
| 808.0 |
| 1,645.0 |
| 1,718.5 |
| 1,876.2 |
| 2,415.0 |
| 3,067.7 |
| 3,041.9 |
| 2,957.5 |
| 2,964.4 |
| 2,612.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84,099.0 |
| 79,614.0 |
| 84,114.0 |
| 80,688.0 |
| 78,979.0 |
| 75,480.0 |
| 75,091.0 |
| 77,264.0 |
| 77,326.0 |
| 71,821.0 |
| 73,011.0 |
| 73,530.0 |
| 72,730.0 |
| 69,918.0 |
| 70,108.0 |
| 69,390.0 |
| 69,873.0 |
| 66,577.5 |
| 65,786.3 |
| 62,349.9 |
| 58,968.8 |
| 56,296.2 |
| 57,918.5 |
| 58,539.1 |
| 10,990.0 |
| 10,919.0 |
| 10,404.0 |
| 9,911.0 |
| 9,224.0 |
| 8,582.0 |
| 9,075.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 556.0 |
| 576.0 |
| 515.0 |
| 533.0 |
| 532.0 |
| 519.0 |
| 479.0 |
| 475.0 |
| 491.0 |
| 495.0 |
| 507.0 |
| 514.0 |
| 525.0 |
| 556.0 |
| 524.0 |
| 562.7 |
| 590.2 |
| 209.7 |
| 190.0 |
| 169.0 |
| 168.9 |
| 166.0 |
| 172.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65,093.0 |
| 61,806.0 |
| 65,680.0 |
| 64,955.0 |
| 63,883.0 |
| 61,394.0 |
| 62,147.0 |
| 64,373.0 |
| 65,461.0 |
| 59,877.0 |
| 61,580.0 |
| 61,246.0 |
| 60,792.0 |
| 58,571.0 |
| 58,803.0 |
| 59,010.0 |
| 59,438.4 |
| 57,298.6 |
| 56,211.8 |
| 53,761.0 |
| 51,261.0 |
| 49,446.9 |
| 51,373.7 |
| 51,085.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37,029.0 |
| 36,449.0 |
| 35,491.0 |
| 34,105.0 |
| 32,596.0 |
| 31,646.0 |
| 31,128.0 |
| 30,556.0 |
| 30,129.0 |
| 29,852.0 |
| 29,369.0 |
| 28,709.0 |
| 27,816.0 |
| 27,553.0 |
| 26,272.0 |
| 25,586.0 |
| 24,571.9 |
| 25,301.3 |
| 24,984.2 |
| 24,535.8 |
| 23,919.6 |
| 23,911.3 |
| 23,815.0 |
| (3,476.0) |
| (3,291.0) |
| (3,152.0) |
| (2,539.0) |
| (5,011.0) |
| (4,960.0) |
| (5,078.0) |
| (5,539.0) |
| (5,319.0) |
| (5,715.0) |
| (5,329.0) |
| (5,607.0) |
| (4,581.0) |
| (4,610.0) |
| (4,578.0) |
| (4,427.0) |
| (4,553.0) |
| (4,173.2) |
| (4,289.0) |
| (4,563.7) |
| (5,179.8) |
| (5,495.5) |
| (5,604.5) |
| (5,626.0) |
| (4,582.2) |
| 20,533.0 |
| 19,780.0 |
| 19,052.0 |
| 18,377.0 |
| 18,065.0 |
| 17,671.0 |
| 17,690.0 |
| 17,549.0 |
| 17,474.0 |
| 17,121.0 |
| 16,739.0 |
| 16,422.0 |
| 16,312.0 |
| 15,814.0 |
| 15,425.9 |
| 15,404.3 |
| 15,460.8 |
| 15,477.3 |
| 15,521.0 |
| 15,569.1 |
| 15,677.1 |
| 15,688.3 |
| 3.0 |
| 2.0 |
| 4.0 |
| 3.0 |
| 7.0 |
| 3.0 |
| 1.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 5.0 |
| 5.0 |
| 3.0 |
| 10.0 |
| 9.7 |
| 12.3 |
| 3.2 |
| 2.7 |
| 9.1 |
| 10.2 |
| 10.8 |
| 11.3 |
| 18,904.0 |
| 17,804.0 |
| 18,431.0 |
| 15,731.0 |
| 15,092.0 |
| 14,083.0 |
| 12,937.0 |
| 12,888.0 |
| 11,864.0 |
| 11,926.0 |
| 11,413.0 |
| 12,266.0 |
| 11,919.0 |
| 11,328.0 |
| 11,288.0 |
| 10,356.0 |
| 10,410.3 |
| 9,252.6 |
| 9,557.3 |
| 8,572.2 |
| 7,684.7 |
| 6,825.1 |
| 6,520.0 |
| 7,428.4 |
| 18,434.0 |
| 15,733.0 |
| 15,096.0 |
| 14,086.0 |
| 12,944.0 |
| 12,891.0 |
| 11,865.0 |
| 11,930.0 |
| 11,417.0 |
| 12,270.0 |
| 11,924.0 |
| 11,333.0 |
| 11,291.0 |
| 10,366.0 |
| 10,420.0 |
| 9,264.9 |
| 9,560.0 |
| 8,574.9 |
| 7,693.8 |
| 6,835.3 |
| 6,530.8 |
| 7,439.7 |
| 35,790.0 |
| 35,165.0 |
| 36,075.0 |
| 35,034.0 |
| 34,250.0 |
| 34,922.0 |
| 25,424.0 |
| 26,873.0 |
| 26,372.0 |
| 25,859.0 |
| 24,771.0 |
| 24,229.0 |
| 23,333.0 |
| 22,915.0 |
| 22,077.2 |
| 22,506.7 |
| 16,556.4 |
| 17,136.9 |
| 18,727.3 |
| 19,026.6 |
| 19,367.2 |
| 19,747.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,431.0 |
| 15,731.0 |
| 15,092.0 |
| 14,083.0 |
| 12,937.0 |
| 12,888.0 |
| 11,864.0 |
| 11,926.0 |
| 11,413.0 |
| 12,266.0 |
| 11,919.0 |
| 11,328.0 |
| 11,288.0 |
| 10,356.0 |
| 10,410.3 |
| 9,252.6 |
| 9,557.3 |
| 8,572.2 |
| 7,684.7 |
| 6,825.1 |
| 6,520.0 |
| 7,428.4 |
| 13,403.0 |
| 13,865.0 |
| 11,316.0 |
| 10,592.0 |
| 9,547.0 |
| 8,529.0 |
| 8,603.0 |
| 7,636.0 |
| 7,632.0 |
| 7,116.0 |
| 7,809.0 |
| 7,418.0 |
| 6,773.0 |
| 6,625.0 |
| 5,728.0 |
| 5,529.4 |
| 4,481.3 |
| 8,306.3 |
| 7,634.4 |
| 6,787.7 |
| 5,920.4 |
| 5,599.9 |
| 6,495.3 |