| (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 | 23,356.0 | 22,935.0 | 24,862.0 | 25,134.0 | 20,540.0 | 25,243.0 | 17,504.0 | 16,718.0 | 18,492.0 | 15,905.0 | 14,272.0 | 10,757.0 | 14,468.0 | 15,659.0 | 17,148.0 | 14,805.0 | 20,894.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 186.0 | 344.0 | 479.0 | 731.0 | 1,048.0 | - | ||
| Short Term Investments | 15,131.0 | 15,413.0 | 15,309.0 | 18,936.0 | 29,053.0 | 24,718.0 | 17,147.0 | 17,233.0 | 20,435.0 | 22,922.0 | 20,904.0 | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 38,487.0 | 38,348.0 | 40,171.0 | 44,070.0 | 49,593.0 | 49,961.0 | 34,651.0 | 33,951.0 | 38,927.0 | 38,827.0 | 35,176.0 | 10,757.0 | 14,468.0 | 15,659.0 | 17,148.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 15,398.0 | 14,723.0 | 15,601.0 | 15,729.0 | 11,370.0 | 9,993.0 | 9,237.0 | 11,195.0 | 10,599.0 | 11,102.0 | 11,042.0 | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 15,285.0 | 14,951.0 | 15,651.0 | 14,080.0 | 12,065.0 | 10,808.0 | 10,786.0 | 11,220.0 | 11,176.0 | 8,898.0 | 8,319.0 | 7,870.0 | 7,708.0 | 7,362.0 | 5,901.0 | 5,917.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 291.0 | 470.0 | 600.0 | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | 291.0 | 470.0 | 600.0 | - | - | - | - | - | - | - | - | ||||
| (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 | 17,649.0 | 23,356.0 | 26,788.0 | 23,020.0 | 20,864.0 | 22,935.0 | 23,449.0 | 19,953.0 | 19,721.0 | 24,862.0 | 26,427.0 | 26,406.0 | 22,144.0 | 25,134.0 | ||||||||||||||||||||||||||
| 21,804.0 |
| 34,892.0 |
| 28,896.0 |
| - |
| - |
| - |
| - |
| - |
| 14,805.0 |
| 20,894.0 |
| 21,804.0 |
| 34,892.0 |
| 28,896.0 |
| - |
| - |
| - |
| - |
| - |
| 5,041.0 |
| 6,988.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 5,187.0 | 4,602.0 | 3,633.0 | 3,877.0 | 3,416.0 | 3,581.0 | 3,339.0 | 3,930.0 | 3,889.0 | 3,368.0 | 2,913.0 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 47.0 | 2,383.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 123,487.0 | 124,474.0 | 121,481.0 | 116,476.0 | 108,996.0 | 116,744.0 | 114,047.0 | 114,649.0 | 116,801.0 | 108,461.0 | 102,587.0 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | 41,928.0 | 40,821.0 | 37,265.0 | 37,139.0 | 37,083.0 | 36,469.0 | 36,178.0 | 35,327.0 | 32,072.0 | 30,163.0 | 30,126.0 | 27,616.0 | 24,942.0 | 22,371.0 | 23,179.0 | 22,637.0 | 24,143.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,753.0 | 6,821.0 | 5,548.0 | 2,798.0 | 4,545.0 | 4,901.0 | 2,519.0 | 2,709.0 | 3,085.0 | 3,304.0 | 3,224.0 | 3,357.0 | 3,679.0 | 3,246.0 | 2,936.0 | 2,569.0 | 2,367.0 | 1,599.0 | - | - |
| Goodwill | 483.0 | 658.0 | 683.0 | 603.0 | 619.0 | 258.0 | 278.0 | 264.0 | 75.0 | 50.0 | 6.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 170.0 | 69.0 | 80.0 | 86.0 | 111.0 | 144.0 | 188.0 | 178.0 | 213.0 | 198.0 | 124.0 | 133.0 | 85.0 | 87.0 | 100.0 | 102.0 | 165.0 | - | - | - |
| Operating Lease Right Of Use Assets | 2,389.0 | 2,308.0 | 1,833.0 | 1,447.0 | 1,337.0 | 1,287.0 | 1,415.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 21,953.0 | 16,375.0 | 16,985.0 | 15,552.0 | 13,796.0 | 12,423.0 | 11,863.0 | 10,412.0 | 10,762.0 | 9,705.0 | 11,509.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13,690.0 | 12,865.0 | 11,441.0 | 11,118.0 | 14,942.0 | 12,882.0 | 10,706.0 | 7,929.0 | 8,104.0 | 5,656.0 | 4,795.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 289,160.0 | 285,196.0 | 273,310.0 | 255,884.0 | 257,035.0 | 267,261.0 | 258,537.0 | 256,540.0 | 258,496.0 | 238,510.0 | 224,925.0 | 208,615.0 | 202,204.0 | 189,571.0 | 177,386.0 | 164,687.0 | 192,040.0 | 218,298.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 4,489.0 | 3,331.0 | 2,515.0 | 2,404.0 | 2,349.0 | 2,161.0 | 2,091.0 | 2,095.0 | 2,107.0 | 3,866.0 | 4,675.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 567.0 | 558.0 | 481.0 | 404.0 | 345.0 | 323.0 | 367.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 31,779.0 | 27,782.0 | 25,870.0 | 21,097.0 | 18,686.0 | 23,645.0 | 22,987.0 | 20,556.0 | 19,697.0 | 19,316.0 | 19,089.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 114,890.0 | 106,859.0 | 101,531.0 | 96,866.0 | 90,727.0 | 97,192.0 | 98,132.0 | 95,569.0 | 94,600.0 | 90,281.0 | 82,336.0 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,835.0 | 1,782.0 | 1,395.0 | 1,101.0 | 1,048.0 | 991.0 | 1,047.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5,360.0 | 4,910.0 | 5,051.0 | 4,883.0 | 4,683.0 | 4,559.0 | 4,191.0 | 3,985.0 | 3,829.0 | 3,687.0 | 3,285.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,354.0 | 1,074.0 | 1,005.0 | 1,549.0 | 1,581.0 | 538.0 | 490.0 | 597.0 | 815.0 | 691.0 | 502.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 30,902.0 | 28,832.0 | 28,414.0 | 25,497.0 | 27,705.0 | 28,379.0 | 25,324.0 | 23,588.0 | 24,711.0 | 24,395.0 | 23,457.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 253,180.0 | 240,338.0 | 230,512.0 | 212,717.0 | 208,413.0 | 236,450.0 | 225,307.0 | 220,474.0 | 222,792.0 | 208,668.0 | 196,174.0 | 183,808.0 | 175,703.0 | 173,095.0 | 163,277.0 | 165,329.0 | 199,822.0 | 232,825.0 | - | - |
| 33.0 |
| 23.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 22,508.0 | 33,740.0 | 31,029.0 | 31,754.0 | 35,769.0 | 18,243.0 | 20,320.0 | 22,668.0 | 21,906.0 | 15,634.0 | 14,414.0 | 9,422.0 | 23,386.0 | 18,077.0 | 12,985.0 | (7,038.0) | (13,599.0) | (16,316.0) | - | - |
| Accumulated Other Comprehensive Income | (7,710.0) | (9,639.0) | (9,042.0) | (9,339.0) | (8,339.0) | (8,294.0) | (7,728.0) | (7,366.0) | (6,959.0) | (7,013.0) | (6,257.0) | (5,265.0) | (18,230.0) | (22,854.0) | (18,734.0) | (14,313.0) | (10,864.0) | (10,124.0) | - | - |
| Treasury Stock | 2,810.0 | 2,810.0 | 2,384.0 | 2,047.0 | 1,563.0 | 1,590.0 | 1,613.0 | 1,417.0 | 1,253.0 | 1,122.0 | 977.0 | 848.0 | 506.0 | 292.0 | 166.0 | 163.0 | 177.0 | 181.0 | - | - |
| Minority Interest | 28.0 | 23.0 | 25.0 | (75.0) | 103.0 | 121.0 | 45.0 | 34.0 | 28.0 | 17.0 | 15.0 | 27.0 | 33.0 | 42.0 | 43.0 | 31.0 | 38.0 | 1,195.0 | - | - |
| Total Stockholders Equity | 35,952.0 | 44,835.0 | 42,773.0 | 43,242.0 | 48,519.0 | 30,690.0 | 33,185.0 | 35,932.0 | 35,578.0 | 29,170.0 | 28,642.0 | 24,438.0 | 26,140.0 | 15,882.0 | 14,778.0 | (673.0) | (7,820.0) | (15,722.0) | 7,771.0 | (461.0) |
| Total Equity | 35,980.0 | 44,858.0 | 42,798.0 | 43,167.0 | 48,622.0 | 30,811.0 | 33,230.0 | 35,966.0 | 35,606.0 | 29,746.0 | 29,223.0 | 24,465.0 | 26,173.0 | 15,924.0 | 14,821.0 | (642.0) | (7,782.0) | (15,371.0) | 7,771.0 | (461.0) |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | (49,670.0) | (34,181.0) | (33,351.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 8,597.0 | 17,615.0 | 19,950.0 | 19,610.0 | 18,269.0 | 19,552.0 | 15,915.0 | 19,080.0 | 22,201.0 | 18,180.0 | 20,251.0 | - | - | - | - | - | - | - | - | - |
| Book Value | 35,952.0 | 44,835.0 | 42,773.0 | 43,242.0 | 48,519.0 | 30,690.0 | 33,185.0 | 35,932.0 | 35,578.0 | 29,170.0 | 28,642.0 | 24,438.0 | 26,140.0 | 15,882.0 | 14,778.0 | (673.0) | (7,820.0) | (15,722.0) | 7,771.0 | (461.0) |
| Tangible Book Value | 35,299.0 | 44,108.0 | 42,010.0 | 42,553.0 | 47,789.0 | 30,288.0 | 32,719.0 | 35,490.0 | 35,290.0 | 28,922.0 | 28,512.0 | 24,305.0 | 26,055.0 | 15,795.0 | 14,678.0 | (775.0) | (7,985.0) | - | - | - |
| 21,548.0 |
| 19,516.0 |
| 21,013.0 |
| 20,540.0 |
| 27,429.0 |
| 22,955.0 |
| 21,826.0 |
| 25,243.0 |
| 24,263.0 |
| 30,989.0 |
| 25,971.0 |
| 17,504.0 |
| 20,523.0 |
| 22,117.0 |
| 20,848.0 |
| 16,718.0 |
| 18,562.0 |
| 16,828.0 |
| 17,940.0 |
| 18,492.0 |
| 17,589.0 |
| 16,223.0 |
| 17,823.0 |
| 15,905.0 |
| 13,340.0 |
| 17,063.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 12,839.0 | 15,131.0 | 15,400.0 | 14,484.0 | 14,362.0 | 15,413.0 | 13,456.0 | 14,613.0 | 14,742.0 | 15,309.0 | 14,688.0 | 16,415.0 | 17,369.0 | 18,936.0 | 18,625.0 | 17,184.0 | 20,215.0 | 29,053.0 | 18,997.0 | 18,081.0 | 24,281.0 | 24,718.0 | 20,568.0 | 26,141.0 | 20,399.0 | 17,147.0 | 16,808.0 | 15,931.0 | 16,882.0 | 17,233.0 | 17,780.0 | 19,648.0 | 22,131.0 | 20,435.0 | 20,492.0 | 22,886.0 | 22,166.0 | 22,922.0 | 20,825.0 | 22,234.0 |
| Cash And Short Term Investments | 30,488.0 | 38,487.0 | 42,188.0 | 37,504.0 | 35,226.0 | 38,348.0 | 36,905.0 | 34,566.0 | 34,463.0 | 40,171.0 | 41,115.0 | 42,821.0 | 39,513.0 | 44,070.0 | 40,173.0 | 36,700.0 | 41,228.0 | 49,593.0 | 46,426.0 | 41,036.0 | 46,107.0 | 49,961.0 | 44,831.0 | 57,130.0 | 46,370.0 | 34,651.0 | 37,331.0 | 38,048.0 | 37,730.0 | 33,951.0 | 36,342.0 | 36,476.0 | 40,071.0 | 38,927.0 | 38,081.0 | 39,109.0 | 39,989.0 | 38,827.0 | 34,165.0 | 39,297.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 17,227.0 | 15,398.0 | 19,199.0 | 19,709.0 | 17,225.0 | 14,723.0 | 16,469.0 | 16,802.0 | 18,698.0 | 15,601.0 | 15,129.0 | 14,482.0 | 14,920.0 | 15,729.0 | 14,764.0 | 15,037.0 | 13,031.0 | 11,370.0 | 10,851.0 | 8,750.0 | 10,448.0 | 9,993.0 | 10,114.0 | 9,107.0 | 6,625.0 | 9,237.0 | 10,621.0 | 10,941.0 | 12,016.0 | 11,195.0 | 11,244.0 | 11,026.0 | 12,386.0 | 10,599.0 | 10,277.0 | 10,159.0 | 10,685.0 | 11,102.0 | 10,029.0 | 10,728.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 16,537.0 | 15,285.0 | 16,509.0 | 17,270.0 | 17,895.0 | 14,951.0 | 18,025.0 | 17,183.0 | 18,632.0 | 15,651.0 | 18,326.0 | 17,703.0 | 16,212.0 | 14,080.0 | 15,213.0 | 13,976.0 | 14,647.0 | 12,065.0 | 13,508.0 | 13,593.0 | 12,742.0 | 10,808.0 | 10,583.0 | 10,220.0 | 11,312.0 | 10,786.0 | 12,451.0 | 12,437.0 | 12,333.0 | 11,220.0 | 12,810.0 | 12,565.0 | 12,371.0 | 11,176.0 | 11,263.0 | 11,092.0 | 10,535.0 | 8,898.0 | 10,219.0 | 9,829.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 5,892.0 | 5,187.0 | 4,610.0 | 4,536.0 | 4,711.0 | 4,602.0 | 4,360.0 | 4,533.0 | 4,202.0 | 3,633.0 | 4,219.0 | 4,149.0 | 4,128.0 | 3,877.0 | 3,936.0 | 3,335.0 | 3,635.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 116,329.0 | 123,487.0 | 130,720.0 | 126,612.0 | 123,054.0 | 124,474.0 | 125,099.0 | 120,518.0 | 120,595.0 | 121,481.0 | 121,361.0 | 121,712.0 | 115,123.0 | 116,476.0 | 108,088.0 | 100,469.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 44,735.0 | 43,877.0 | 42,471.0 | 41,928.0 | 41,169.0 | 40,709.0 | 40,515.0 | 40,821.0 | 39,370.0 | 38,503.0 | 37,970.0 | 37,265.0 | 35,529.0 | 36,162.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,737.0 | 2,753.0 | 5,359.0 | 5,038.0 | 5,168.0 | 6,821.0 | 8,029.0 | 7,215.0 | 6,336.0 | 5,548.0 | 4,403.0 | 3,578.0 | 3,448.0 | 2,798.0 | 2,556.0 | 4,196.0 | ||||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 597.0 | 608.0 | 609.0 | 603.0 | 575.0 | 595.0 | 617.0 | 619.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 22,273.0 | 21,953.0 | 18,196.0 | 17,320.0 | 17,022.0 | 16,375.0 | 17,216.0 | 16,468.0 | 16,726.0 | 16,985.0 | 15,662.0 | 15,860.0 | 15,572.0 | 15,552.0 | 15,149.0 | 15,045.0 | 14,991.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 13,699.0 | 13,690.0 | 14,788.0 | 14,675.0 | 13,955.0 | 12,865.0 | 13,256.0 | 11,972.0 | 12,066.0 | 11,441.0 | 12,428.0 | 12,109.0 | 11,595.0 | 11,118.0 | 14,359.0 | 15,607.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 282,434.0 | 289,160.0 | 300,990.0 | 292,725.0 | 284,539.0 | 285,196.0 | 287,047.0 | 276,586.0 | 274,341.0 | 273,310.0 | 268,073.0 | 265,991.0 | 256,800.0 | 255,884.0 | 246,919.0 | 245,755.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4,434.0 | 4,489.0 | 4,839.0 | 4,526.0 | 3,623.0 | 3,331.0 | 3,357.0 | 3,159.0 | 2,868.0 | 2,515.0 | 2,754.0 | 2,679.0 | 2,582.0 | 2,404.0 | 2,312.0 | 2,375.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 567.0 | 567.0 | 578.0 | 584.0 | 580.0 | 558.0 | 521.0 | 505.0 | 204.0 | 481.0 | 473.0 | 413.0 | 415.0 | 404.0 | 380.0 | 352.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 29,849.0 | 31,779.0 | 31,152.0 | 30,360.0 | 28,033.0 | 27,782.0 | 28,048.0 | 27,380.0 | 26,032.0 | 25,870.0 | 23,817.0 | 23,925.0 | 21,827.0 | 21,097.0 | 19,066.0 | 18,895.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 106,679.0 | 114,890.0 | 116,648.0 | 114,988.0 | 108,732.0 | 106,859.0 | 109,036.0 | 103,403.0 | 103,206.0 | 101,531.0 | 100,268.0 | 101,015.0 | 95,905.0 | 96,866.0 | 90,167.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,818.0 | 1,835.0 | 1,864.0 | 1,928.0 | 1,933.0 | 1,782.0 | 1,557.0 | 1,489.0 | 1,510.0 | 1,395.0 | 1,407.0 | 1,201.0 | 1,201.0 | 1,101.0 | 1,056.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 5,363.0 | 5,360.0 | 5,199.0 | 5,090.0 | 4,888.0 | 4,910.0 | 5,016.0 | 4,899.0 | 4,898.0 | 5,051.0 | 4,938.0 | 4,877.0 | 4,835.0 | 4,883.0 | 4,830.0 | 4,943.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,775.0 | 1,354.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 30,161.0 | 30,902.0 | 30,961.0 | 30,242.0 | 28,883.0 | 28,832.0 | 28,977.0 | 28,289.0 | 27,724.0 | 28,414.0 | 27,851.0 | 25,754.0 | 25,908.0 | 25,497.0 | 28,591.0 | 28,221.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 244,950.0 | 253,180.0 | 253,573.0 | 247,644.0 | 239,879.0 | 240,338.0 | 242,708.0 | 232,991.0 | 231,444.0 | 230,512.0 | 223,797.0 | 222,385.0 | 214,603.0 | 212,717.0 | 204,830.0 | 201,518.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 24,445.0 | 22,508.0 | 34,186.0 | 32,352.0 | 32,999.0 | 33,740.0 | 32,525.0 | 32,240.0 | 31,019.0 | 31,029.0 | 32,169.0 | 31,577.0 | 30,270.0 | 31,754.0 | 31,072.0 | 32,511.0 | 32,251.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7,880.0) | (7,710.0) | (7,873.0) | (8,242.0) | (9,158.0) | (9,639.0) | (8,989.0) | (9,357.0) | (8,932.0) | (9,042.0) | (8,933.0) | (8,924.0) | (8,788.0) | (9,339.0) | (10,193.0) | |||||||||||||||||||||||||
| Treasury Stock | 3,039.0 | 2,810.0 | 2,810.0 | 2,810.0 | 2,810.0 | 2,810.0 | 2,660.0 | 2,628.0 | 2,384.0 | 2,384.0 | 2,047.0 | 2,047.0 | 2,047.0 | 2,047.0 | 1,564.0 | 1,564.0 | 1,564.0 | |||||||||||||||||||||||
| Minority Interest | 31.0 | 28.0 | 25.0 | 24.0 | 25.0 | 23.0 | 24.0 | 28.0 | 27.0 | 25.0 | 13.0 | (71.0) | (169.0) | (75.0) | (36.0) | 68.0 | 99.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 37,453.0 | 35,952.0 | 47,392.0 | 45,057.0 | 44,635.0 | 44,835.0 | 44,315.0 | 43,567.0 | 42,870.0 | 42,773.0 | 44,263.0 | 43,677.0 | 42,366.0 | 43,242.0 | 42,125.0 | 44,169.0 | ||||||||||||||||||||||||
| Total Equity | 37,484.0 | 35,980.0 | 47,417.0 | 45,081.0 | 44,660.0 | 44,858.0 | 44,339.0 | 43,595.0 | 42,897.0 | 42,798.0 | 44,276.0 | 43,606.0 | 42,197.0 | 43,167.0 | 42,089.0 | 44,237.0 | 45,084.0 | 48,622.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 9,650.0 | 8,597.0 | 14,072.0 | 11,624.0 | 14,322.0 | 17,615.0 | 16,063.0 | 17,115.0 | 17,389.0 | 19,950.0 | 21,093.0 | 20,697.0 | 19,218.0 | 19,610.0 | 17,921.0 | 14,017.0 | 15,790.0 | |||||||||||||||||||||||
| Book Value | 37,453.0 | 35,952.0 | 47,392.0 | 45,057.0 | 44,635.0 | 44,835.0 | 44,315.0 | 43,567.0 | 42,870.0 | 42,773.0 | 44,263.0 | 43,677.0 | 42,366.0 | 43,242.0 | 42,125.0 | 44,169.0 | 44,985.0 | 48,519.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 43,666.0 | 43,069.0 | 41,757.0 | 42,639.0 | 41,550.0 | 43,574.0 | 44,368.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,416.0 |
| 3,583.0 |
| 3,557.0 |
| 3,636.0 |
| 3,581.0 |
| 3,714.0 |
| 4,214.0 |
| 4,380.0 |
| 3,339.0 |
| 3,356.0 |
| 3,169.0 |
| 3,672.0 |
| 3,930.0 |
| 3,629.0 |
| 3,604.0 |
| 3,756.0 |
| 3,889.0 |
| 3,570.0 |
| 3,291.0 |
| 3,414.0 |
| 3,368.0 |
| 3,552.0 |
| 3,053.0 |
| - |
| - |
| 335.0 |
| 47.0 |
| 676.0 |
| 720.0 |
| 700.0 |
| 2,383.0 |
| 812.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106,142.0 |
| 108,996.0 |
| 106,968.0 |
| 101,275.0 |
| 113,932.0 |
| 116,744.0 |
| 111,765.0 |
| 124,111.0 |
| 124,276.0 |
| 114,047.0 |
| 115,754.0 |
| 118,351.0 |
| 121,195.0 |
| 114,649.0 |
| 114,843.0 |
| 115,025.0 |
| 123,264.0 |
| 116,801.0 |
| 112,732.0 |
| 113,539.0 |
| 113,228.0 |
| 108,461.0 |
| 103,515.0 |
| 110,767.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,625.0 |
| 37,139.0 |
| 36,597.0 |
| 36,723.0 |
| 36,361.0 |
| 37,083.0 |
| 36,118.0 |
| 35,276.0 |
| 35,294.0 |
| 36,469.0 |
| 35,404.0 |
| 36,581.0 |
| 36,145.0 |
| 36,178.0 |
| 35,762.0 |
| 35,580.0 |
| 36,118.0 |
| 35,327.0 |
| 34,760.0 |
| 33,794.0 |
| 32,668.0 |
| 32,072.0 |
| 32,257.0 |
| 31,940.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,306.0 |
| 4,545.0 |
| 4,628.0 |
| 4,582.0 |
| 4,694.0 |
| 4,901.0 |
| 4,741.0 |
| 4,651.0 |
| 2,275.0 |
| 2,519.0 |
| 2,623.0 |
| 2,637.0 |
| 2,605.0 |
| 2,709.0 |
| 2,858.0 |
| 3,087.0 |
| 3,213.0 |
| 3,085.0 |
| 3,344.0 |
| 3,241.0 |
| 3,642.0 |
| 3,304.0 |
| 3,795.0 |
| 3,349.0 |
| 695.0 |
| 741.0 |
| 566.0 |
| 258.0 |
| 258.0 |
| 254.0 |
| 278.0 |
| 278.0 |
| 291.0 |
| 265.0 |
| 264.0 |
| 264.0 |
| 273.0 |
| 273.0 |
| 274.0 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,796.0 |
| 11,891.0 |
| 12,271.0 |
| 12,103.0 |
| 12,423.0 |
| 10,907.0 |
| 11,066.0 |
| 10,922.0 |
| 11,863.0 |
| 10,677.0 |
| 10,153.0 |
| 10,316.0 |
| 10,412.0 |
| 10,553.0 |
| 10,371.0 |
| 10,637.0 |
| 10,762.0 |
| 10,359.0 |
| 10,145.0 |
| 10,055.0 |
| 9,705.0 |
| 9,475.0 |
| 9,822.0 |
| 15,376.0 |
| 14,942.0 |
| 15,014.0 |
| 14,283.0 |
| 13,348.0 |
| 12,882.0 |
| 12,858.0 |
| 12,559.0 |
| 11,728.0 |
| 10,706.0 |
| 10,717.0 |
| 10,789.0 |
| 9,459.0 |
| 7,929.0 |
| 8,367.0 |
| 8,300.0 |
| 8,546.0 |
| 8,104.0 |
| 7,041.0 |
| 6,602.0 |
| 5,893.0 |
| 5,656.0 |
| 7,111.0 |
| 6,905.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252,986.0 |
| 257,035.0 |
| 252,677.0 |
| 248,532.0 |
| 260,819.0 |
| 267,261.0 |
| 259,943.0 |
| 269,366.0 |
| 264,150.0 |
| 258,537.0 |
| 258,157.0 |
| 262,184.0 |
| 263,281.0 |
| 256,540.0 |
| 258,966.0 |
| 258,079.0 |
| 267,230.0 |
| 258,496.0 |
| 251,849.0 |
| 248,037.0 |
| 244,658.0 |
| 237,951.0 |
| 234,963.0 |
| 239,678.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,328.0 |
| 2,349.0 |
| 2,484.0 |
| 2,418.0 |
| 2,062.0 |
| 2,161.0 |
| 2,137.0 |
| 2,021.0 |
| 2,111.0 |
| 2,091.0 |
| 2,570.0 |
| 2,732.0 |
| 2,019.0 |
| 2,095.0 |
| 2,833.0 |
| 2,854.0 |
| 2,336.0 |
| 2,107.0 |
| 2,409.0 |
| 2,443.0 |
| 1,902.0 |
| 3,866.0 |
| 4,715.0 |
| 5,639.0 |
| 351.0 |
| 345.0 |
| 335.0 |
| 340.0 |
| 329.0 |
| 323.0 |
| 331.0 |
| 339.0 |
| 361.0 |
| 367.0 |
| 309.0 |
| 327.0 |
| 335.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,263.0 |
| 18,686.0 |
| 18,787.0 |
| 18,869.0 |
| 20,995.0 |
| 23,645.0 |
| 20,293.0 |
| 20,792.0 |
| 22,674.0 |
| 22,987.0 |
| 21,731.0 |
| 22,503.0 |
| 21,364.0 |
| 20,556.0 |
| 20,714.0 |
| 21,234.0 |
| 21,415.0 |
| 19,697.0 |
| 19,612.0 |
| 19,958.0 |
| 18,790.0 |
| 19,316.0 |
| 19,531.0 |
| 21,463.0 |
| 86,452.0 |
| 90,352.0 |
| 90,727.0 |
| 89,033.0 |
| 83,474.0 |
| 94,249.0 |
| 97,192.0 |
| 93,159.0 |
| 92,780.0 |
| 94,494.0 |
| 98,132.0 |
| 99,087.0 |
| 98,334.0 |
| 99,237.0 |
| 95,569.0 |
| 94,750.0 |
| 94,861.0 |
| 99,878.0 |
| 94,600.0 |
| 94,352.0 |
| 94,299.0 |
| 91,304.0 |
| 90,281.0 |
| 89,188.0 |
| 89,408.0 |
| 1,055.0 |
| 1,032.0 |
| 1,048.0 |
| 966.0 |
| 969.0 |
| 965.0 |
| 991.0 |
| 955.0 |
| 914.0 |
| 1,006.0 |
| 1,047.0 |
| 958.0 |
| 1,013.0 |
| 1,025.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,864.0 |
| 4,683.0 |
| 4,675.0 |
| 4,649.0 |
| 4,550.0 |
| 4,559.0 |
| 4,374.0 |
| 4,257.0 |
| 4,140.0 |
| 4,191.0 |
| 4,168.0 |
| 4,184.0 |
| 4,104.0 |
| 3,985.0 |
| 3,957.0 |
| 3,937.0 |
| 3,895.0 |
| 3,829.0 |
| 3,806.0 |
| 3,832.0 |
| 3,699.0 |
| 3,687.0 |
| 3,639.0 |
| 3,499.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 447.0 |
| 469.0 |
| 647.0 |
| 597.0 |
| 602.0 |
| 584.0 |
| 622.0 |
| 815.0 |
| 804.0 |
| 735.0 |
| 749.0 |
| 691.0 |
| 577.0 |
| 552.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,501.0 |
| 27,705.0 |
| 28,808.0 |
| 28,586.0 |
| 28,707.0 |
| 28,379.0 |
| 26,826.0 |
| 25,391.0 |
| 25,105.0 |
| 25,324.0 |
| 23,729.0 |
| 24,032.0 |
| 24,216.0 |
| 23,588.0 |
| 24,228.0 |
| 24,107.0 |
| 24,845.0 |
| 24,711.0 |
| 24,819.0 |
| 24,840.0 |
| 24,583.0 |
| 24,395.0 |
| 23,652.0 |
| 23,416.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207,902.0 |
| 208,413.0 |
| 215,973.0 |
| 213,748.0 |
| 226,845.0 |
| 236,450.0 |
| 226,782.0 |
| 238,511.0 |
| 234,452.0 |
| 225,307.0 |
| 222,770.0 |
| 226,048.0 |
| 226,712.0 |
| 220,474.0 |
| 222,248.0 |
| 221,511.0 |
| 230,696.0 |
| 222,792.0 |
| 217,913.0 |
| 215,110.0 |
| 213,356.0 |
| 208,668.0 |
| 203,368.0 |
| 208,429.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,769.0 |
| 23,894.0 |
| 22,062.0 |
| 21,502.0 |
| 18,243.0 |
| 21,031.0 |
| 18,645.0 |
| 17,527.0 |
| 20,320.0 |
| 22,590.0 |
| 22,769.0 |
| 23,226.0 |
| 22,668.0 |
| 23,384.0 |
| 22,993.0 |
| 22,529.0 |
| 21,906.0 |
| 19,405.0 |
| 18,437.0 |
| 16,992.0 |
| 15,634.0 |
| 17,013.0 |
| 16,652.0 |
| (9,473.0) |
| (8,294.0) |
| (8,339.0) |
| (8,245.0) |
| (8,268.0) |
| (8,370.0) |
| (8,294.0) |
| (8,613.0) |
| (8,471.0) |
| (8,461.0) |
| (7,728.0) |
| (7,842.0) |
| (7,436.0) |
| (7,501.0) |
| (7,366.0) |
| (7,429.0) |
| (7,204.0) |
| (6,669.0) |
| (6,959.0) |
| (6,759.0) |
| (6,716.0) |
| (6,929.0) |
| (7,013.0) |
| (6,046.0) |
| (5,976.0) |
| 1,563.0 |
| 1,574.0 |
| 1,579.0 |
| 1,585.0 |
| 1,590.0 |
| 1,596.0 |
| 1,601.0 |
| 1,607.0 |
| 1,613.0 |
| 1,619.0 |
| 1,388.0 |
| 1,394.0 |
| 1,417.0 |
| 1,417.0 |
| 1,342.0 |
| 1,342.0 |
| 1,253.0 |
| 1,253.0 |
| 1,253.0 |
| 1,122.0 |
| 1,122.0 |
| 1,122.0 |
| 1,122.0 |
| 103.0 |
| 111.0 |
| 120.0 |
| 146.0 |
| 121.0 |
| 36.0 |
| 31.0 |
| 48.0 |
| 45.0 |
| 38.0 |
| 39.0 |
| 36.0 |
| 34.0 |
| 29.0 |
| 28.0 |
| 36.0 |
| 28.0 |
| 25.0 |
| 18.0 |
| 22.0 |
| 17.0 |
| 15.0 |
| 13.0 |
| 44,985.0 |
| 48,519.0 |
| 36,593.0 |
| 34,664.0 |
| 33,828.0 |
| 30,690.0 |
| 33,125.0 |
| 30,824.0 |
| 29,650.0 |
| 33,185.0 |
| 35,349.0 |
| 36,097.0 |
| 36,398.0 |
| 35,932.0 |
| 36,590.0 |
| 36,441.0 |
| 36,400.0 |
| 35,578.0 |
| 33,238.0 |
| 32,244.0 |
| 30,619.0 |
| 29,170.0 |
| 31,484.0 |
| 31,141.0 |
| 36,704.0 |
| 34,784.0 |
| 33,974.0 |
| 30,811.0 |
| 33,161.0 |
| 30,855.0 |
| 29,698.0 |
| 33,230.0 |
| 35,387.0 |
| 36,136.0 |
| 36,434.0 |
| 35,966.0 |
| 36,619.0 |
| 36,469.0 |
| 36,436.0 |
| 35,606.0 |
| 33,840.0 |
| 32,831.0 |
| 31,205.0 |
| 29,746.0 |
| 31,499.0 |
| 31,154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,269.0 |
| 17,935.0 |
| 17,801.0 |
| 19,683.0 |
| 19,552.0 |
| 18,606.0 |
| 31,331.0 |
| 29,782.0 |
| 15,915.0 |
| 16,667.0 |
| 20,017.0 |
| 21,958.0 |
| 19,080.0 |
| 20,093.0 |
| 20,164.0 |
| 23,386.0 |
| 22,201.0 |
| 18,380.0 |
| 19,240.0 |
| 21,924.0 |
| 18,180.0 |
| 14,327.0 |
| 21,359.0 |
| 36,593.0 |
| 34,664.0 |
| 33,828.0 |
| 30,690.0 |
| 33,125.0 |
| 30,824.0 |
| 29,650.0 |
| 33,185.0 |
| 35,349.0 |
| 36,097.0 |
| 36,398.0 |
| 35,932.0 |
| 36,590.0 |
| 36,441.0 |
| 36,400.0 |
| 35,578.0 |
| 33,238.0 |
| 32,244.0 |
| 30,619.0 |
| 29,170.0 |
| 31,484.0 |
| 31,141.0 |
| 47,900.0 |
| 35,898.0 |
| 33,923.0 |
| 33,262.0 |
| 30,432.0 |
| 32,867.0 |
| 30,570.0 |
| 29,372.0 |
| 32,907.0 |
| 35,058.0 |
| 35,832.0 |
| 36,134.0 |
| 35,668.0 |
| 36,317.0 |
| 36,168.0 |
| 36,126.0 |
| 35,503.0 |
| - |
| - |
| - |
| - |
| - |
| - |