| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 20,945.0 | 19,872.0 | 18,853.0 | 19,153.0 | 20,067.0 | 19,992.0 | 19,069.0 | 20,844.0 | 15,512.0 | 12,574.0 | 15,238.0 | 18,954.0 | 20,021.0 | 18,422.0 | 16,071.0 | 21,256.0 | 22,679.0 |
| Restricted Cash | 357.0 | 294.0 | 277.0 | 341.0 | 466.0 | 269.0 | 292.0 | 260.0 | 2,336.0 | 1,913.0 | 2,173.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 5,966.0 | 8,313.0 | 11,841.0 | 8,163.0 | 9,222.0 | 8,972.0 | 8,988.0 | 16,148.0 | - | - |
| Cash And Short Term Investments | 20,945.0 | 19,872.0 | 18,853.0 | 19,153.0 | 20,067.0 | 19,992.0 | 19,069.0 | 26,810.0 | 23,825.0 | 24,415.0 | 23,401.0 | 28,176.0 | 28,993.0 | 27,410.0 | 32,219.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 13,054.0 | 12,827.0 | 12,378.0 | 13,333.0 | 7,394.0 | 8,035.0 | 6,797.0 | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 14,467.0 | 14,564.0 | 16,461.0 | 15,366.0 | 12,988.0 | 10,235.0 | 10,398.0 | 9,816.0 | 10,663.0 | 11,040.0 | 13,764.0 | 13,642.0 | 14,039.0 | 14,714.0 | 14,324.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 78,295.0 | 72,401.0 | 65,455.0 | 67,449.0 | 65,483.0 | 60,334.0 | 53,269.0 | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 23,919.0 | 25,680.0 | 28,114.0 | 27,486.0 | 20,391.0 | 19,928.0 | 21,018.0 | 22,297.0 | 23,929.0 | 23,333.0 | 24,062.0 | 22,529.0 | 23,621.0 | 25,166.0 | 24,551.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 9.0 | 10.0 | 12.0 | 14.0 | 15.0 | 14.0 | 14.0 | 14.0 | 14.0 | 15.0 | 15.0 | 16.0 | 15.0 | 14.0 | 16.0 | 15.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (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 | 19,800.0 | 20,945.0 | 22,910.0 | 22,381.0 | 20,570.0 | 19,872.0 | 23,744.0 | 22,516.0 | 17,635.0 | 18,853.0 | 25,224.0 | 23,074.0 | 18,227.0 | 19,153.0 | ||||||||||||||||||||||||||
| 21,256.0 |
| 22,679.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 8,312.0 | 7,655.0 | 7,238.0 | 6,825.0 | 6,396.0 | 7,407.0 | 7,953.0 | 5,268.0 | 4,465.0 | 3,633.0 | 3,072.0 | 1,540.0 | 1,662.0 | 1,536.0 | 1,169.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 108,767.0 | 108,545.0 | 101,618.0 | 100,451.0 | 82,103.0 | 80,924.0 | 74,992.0 | 75,293.0 | 68,744.0 | 76,203.0 | 69,408.0 | 83,626.0 | 81,501.0 | 69,996.0 | 64,923.0 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 33,047.0 | 31,286.0 | 27,823.0 | 28,699.0 | 26,725.0 | 24,081.0 | 20,666.0 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 45,248.0 | 41,115.0 | 37,632.0 | 38,750.0 | 38,758.0 | 36,253.0 | 32,603.0 | 31,229.0 | 27,743.0 | 25,867.0 | 24,196.0 | 23,005.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5,681.0 | 7,102.0 | 10,613.0 | 10,176.0 | 9,677.0 | 8,406.0 | 8,562.0 | 9,215.0 | 9,073.0 | 8,996.0 | 9,195.0 | 8,350.0 | 8,094.0 | 6,883.0 | 6,790.0 | 8,529.0 | - |
| Goodwill | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | - | 1,427.0 | 1,560.0 | 1,973.0 | 29,019.0 | 31,778.0 | - |
| Intangible Assets | 2,454.0 | 2,649.0 | 2,941.0 | 3,034.0 | 3,173.0 | 3,320.0 | 3,478.0 | 3,718.0 | 3,992.0 | 4,391.0 | 4,576.0 | 4,983.0 | 5,668.0 | 6,809.0 | 10,014.0 | - | - |
| Operating Lease Right Of Use Assets | 1,000.0 | 919.0 | 979.0 | 1,100.0 | 1,100.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 22,960.0 | 21,254.0 | 22,339.0 | 20,539.0 | 21,152.0 | 24,136.0 | 24,640.0 | 24,082.0 | 23,544.0 | 33,172.0 | 36,860.0 | - | - | 27,922.0 | 512.0 | 308.0 | - |
| Other Non-Current Assets | 9,756.0 | 8,346.0 | 7,686.0 | 9,386.0 | 11,488.0 | 7,264.0 | 7,346.0 | 5,770.0 | 4,929.0 | 3,849.0 | 3,021.0 | 1,957.0 | 2,352.0 | 2,358.0 | 2,416.0 | - | - |
| Total Non-Current Assets | 172,517.0 | 171,216.0 | 171,446.0 | 163,586.0 | 162,615.0 | 154,270.0 | 153,045.0 | 152,046.0 | 143,738.0 | 145,487.0 | 124,930.0 | 93,875.0 | 84,843.0 | 79,426.0 | 79,680.0 | - | - |
| Total Assets | 281,284.0 | 279,761.0 | 273,064.0 | 264,037.0 | 244,718.0 | 235,194.0 | 228,037.0 | 227,339.0 | 212,482.0 | 221,690.0 | 194,338.0 | 177,311.0 | 166,231.0 | 149,422.0 | 144,603.0 | 138,898.0 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 3,950.0 | 3,371.0 | 2,802.0 | 2,489.0 | 2,461.0 | 3,132.0 | 3,234.0 | 3,504.0 | 3,400.0 | 2,695.0 | 2,227.0 | 1,622.0 | 1,276.0 | 1,326.0 | 1,137.0 | - | - |
| Operating Lease Liabilities Current | 266.0 | 254.0 | 264.0 | 247.0 | 204.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33,754.0 | 31,154.0 | 27,364.0 | 24,910.0 | 20,297.0 | 23,069.0 | 26,487.0 | 28,049.0 | 25,996.0 | 25,893.0 | 27,593.0 | 28,184.0 | 24,633.0 | 23,308.0 | 22,875.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 93,342.0 | 96,265.0 | 94,445.0 | 91,173.0 | 74,408.0 | 79,910.0 | 84,905.0 | 82,237.0 | 76,890.0 | 85,181.0 | 71,217.0 | 65,657.0 | 62,412.0 | 53,992.0 | 53,226.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1,035.0 | 961.0 | 907.0 | 967.0 | 1,012.0 | 969.0 | 1,010.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 7,098.0 | 5,940.0 | 5,019.0 | 3,552.0 | 3,010.0 | 2,715.0 | 2,962.0 | 2,959.0 | 2,887.0 | 2,285.0 | 2,007.0 | 1,556.0 | 1,249.0 | 1,169.0 | 1,300.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 603.0 | 913.0 | 1,207.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 21,151.0 | 17,836.0 | 16,515.0 | 14,767.0 | 15,085.0 | 13,447.0 | 13,146.0 | 12,357.0 | 12,394.0 | 12,415.0 | 12,653.0 | 14,082.0 | 13,353.0 | 13,169.0 | 12,442.0 | - | - |
| Total Non-Current Liabilities | 124,775.0 | 117,906.0 | 110,312.0 | 100,579.0 | 104,495.0 | 105,607.0 | 97,175.0 | 102,325.0 | 99,392.0 | 92,434.0 | 82,798.0 | 75,820.0 | 60,758.0 | 58,430.0 | 52,386.0 | - | - |
| Total Liabilities | 218,116.0 | 214,171.0 | 204,757.0 | 191,752.0 | 178,903.0 | 185,517.0 | 182,080.0 | 184,562.0 | 176,282.0 | 177,615.0 | 154,015.0 | 141,477.0 | 123,170.0 | 112,422.0 | 105,612.0 | 101,739.0 | - |
| - |
| Additional Paid In Capital | 19,928.0 | 20,843.0 | 19,130.0 | 26,428.0 | 27,061.0 | 26,542.0 | 26,074.0 | 25,563.0 | 25,371.0 | 26,983.0 | 27,607.0 | 28,937.0 | 28,780.0 | 23,834.0 | 26,391.0 | 24,257.0 | - |
| Retained Earnings | 51,524.0 | 53,472.0 | 55,391.0 | 49,251.0 | 41,937.0 | 31,962.0 | 26,860.0 | 22,322.0 | 17,627.0 | 26,168.0 | 20,285.0 | 14,577.0 | 13,816.0 | 10,057.0 | 7,183.0 | 266.0 | - |
| Accumulated Other Comprehensive Income | (10,343.0) | (11,253.0) | (10,247.0) | (7,901.0) | (9,269.0) | (13,488.0) | (11,156.0) | (9,039.0) | (8,011.0) | (9,330.0) | (8,036.0) | (8,073.0) | (3,113.0) | (8,052.0) | (5,861.0) | 1,251.0 | 1,588.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 2,049.0 | 2,518.0 | 3,903.0 | 4,135.0 | 6,071.0 | 4,647.0 | 4,165.0 | 3,917.0 | 1,199.0 | 239.0 | 452.0 | 567.0 | 567.0 | 756.0 | 871.0 | 979.0 | - |
| Total Stockholders Equity | 61,119.0 | 63,072.0 | 64,286.0 | 67,792.0 | 59,744.0 | 45,030.0 | 41,792.0 | 38,860.0 | 35,001.0 | 43,836.0 | 39,871.0 | 35,457.0 | 42,607.0 | 36,244.0 | 38,120.0 | 36,180.0 | 21,957.0 |
| Total Equity | 63,168.0 | 65,590.0 | 68,189.0 | 71,927.0 | 65,815.0 | 49,677.0 | 45,957.0 | 42,777.0 | 36,200.0 | 44,075.0 | 40,323.0 | 36,024.0 | 43,174.0 | 37,000.0 | 38,991.0 | 37,159.0 | 21,957.0 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 15,425.0 | 12,280.0 | 7,173.0 | 9,278.0 | 7,695.0 | 1,014.0 | (9,913.0) | (6,944.0) | (8,146.0) | (8,978.0) | (1,809.0) | 17,969.0 | 19,089.0 | 16,004.0 | 11,697.0 | - | - |
| Book Value | 61,119.0 | 63,072.0 | 64,286.0 | 67,792.0 | 59,744.0 | 45,030.0 | 41,792.0 | 38,860.0 | 35,001.0 | 43,836.0 | 39,871.0 | 35,457.0 | 42,607.0 | 36,244.0 | 38,120.0 | 36,180.0 | 21,957.0 |
| Tangible Book Value | 56,765.0 | 58,523.0 | 59,445.0 | 62,858.0 | 54,671.0 | 39,810.0 | 36,414.0 | 33,242.0 | 29,109.0 | 37,545.0 | 35,295.0 | 29,047.0 | 35,379.0 | 27,462.0 | (913.0) | 4,402.0 | - |
| 20,745.0 |
| 16,710.0 |
| 16,349.0 |
| 20,067.0 |
| 17,365.0 |
| 22,920.0 |
| 21,609.0 |
| 19,992.0 |
| 26,939.0 |
| 28,228.0 |
| 38,506.0 |
| 19,069.0 |
| 20,051.0 |
| 17,072.0 |
| 17,176.0 |
| 20,844.0 |
| 18,435.0 |
| 15,087.0 |
| 14,256.0 |
| 15,512.0 |
| 12,792.0 |
| 16,598.0 |
| 12,864.0 |
| 12,574.0 |
| 15,932.0 |
| 18,923.0 |
| Restricted Cash | 440.0 | 357.0 | 338.0 | 370.0 | 408.0 | 294.0 | 275.0 | 354.0 | 293.0 | 277.0 | 316.0 | 379.0 | 335.0 | 341.0 | 296.0 | 366.0 | 374.0 | 466.0 | 509.0 | 483.0 | 405.0 | 269.0 | 248.0 | 267.0 | 239.0 | 292.0 | 282.0 | 269.0 | - | 260.0 | - | 205.0 | 3,291.0 | 219.0 | 2,523.0 | 2,322.0 | 2,700.0 | 1,913.0 | 2,225.0 | 2,198.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,049.0 | 6,021.0 | 5,966.0 | 5,916.0 | 6,924.0 | 7,110.0 | 8,313.0 | 8,454.0 | 9,133.0 | 10,260.0 | 11,841.0 | 8,172.0 | 4,247.0 |
| Cash And Short Term Investments | 19,800.0 | 20,945.0 | 22,910.0 | 22,381.0 | 20,570.0 | 19,872.0 | 23,744.0 | 22,516.0 | 17,635.0 | 18,853.0 | 25,224.0 | 23,074.0 | 18,227.0 | 19,153.0 | 20,745.0 | 16,710.0 | 16,349.0 | 20,067.0 | 17,365.0 | 22,920.0 | 21,609.0 | 19,992.0 | 26,939.0 | 28,228.0 | 38,506.0 | 19,069.0 | 20,051.0 | 24,121.0 | 23,197.0 | 26,810.0 | 24,351.0 | 22,011.0 | 21,366.0 | 23,825.0 | 21,246.0 | 25,731.0 | 23,124.0 | 24,415.0 | 24,104.0 | 23,170.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 16,381.0 | 13,054.0 | 17,125.0 | 16,722.0 | 14,936.0 | 12,827.0 | 13,782.0 | 13,406.0 | 13,774.0 | 12,378.0 | 13,923.0 | 14,068.0 | 13,702.0 | 13,333.0 | 14,021.0 | 12,417.0 | 11,946.0 | 7,394.0 | 8,091.0 | 8,167.0 | 9,126.0 | 8,035.0 | 9,939.0 | 7,946.0 | - | 6,797.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 15,590.0 | 14,467.0 | 15,318.0 | 15,454.0 | 15,253.0 | 14,564.0 | 17,325.0 | 17,605.0 | 17,533.0 | 16,461.0 | 17,740.0 | 17,912.0 | 17,758.0 | 15,366.0 | 16,367.0 | 16,859.0 | 14,838.0 | 12,988.0 | 14,534.0 | 13,102.0 | 12,066.0 | 10,235.0 | 10,934.0 | 10,280.0 | 10,799.0 | 10,398.0 | 11,797.0 | 11,447.0 | 11,108.0 | 9,816.0 | 11,334.0 | 10,833.0 | 11,461.0 | 10,663.0 | 11,789.0 | 11,289.0 | 14,686.0 | 11,040.0 | 15,427.0 | 15,026.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 8,981.0 | 8,312.0 | 7,970.0 | 8,297.0 | 7,811.0 | 7,655.0 | 7,636.0 | 7,442.0 | 8,001.0 | 7,238.0 | 7,959.0 | 7,755.0 | 6,881.0 | 6,825.0 | 6,524.0 | 6,504.0 | 7,113.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 109,121.0 | 108,767.0 | 114,636.0 | 114,285.0 | 110,006.0 | 108,545.0 | 115,419.0 | 112,064.0 | 106,470.0 | 101,618.0 | 110,721.0 | 106,804.0 | 98,832.0 | 100,451.0 | 98,271.0 | 91,094.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 49,399.0 | 47,941.0 | 46,895.0 | 45,248.0 | 42,795.0 | 41,943.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 5,978.0 | 5,681.0 | 6,272.0 | 6,103.0 | 6,877.0 | 7,102.0 | 11,039.0 | 10,734.0 | 10,740.0 | 10,613.0 | 10,549.0 | 10,064.0 | 10,542.0 | 10,176.0 | 9,910.0 | 9,733.0 | ||||||||||||||||||||||||
| Goodwill | - | - | 1,900.0 | 1,900.0 | 1,900.0 | 1,900.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33,344.0 | 33,686.0 | 33,609.0 | 33,196.0 | 32,239.0 | 31,586.0 | 30,956.0 | 30,345.0 | 30,106.0 | 30,582.0 | 31,061.0 | 31,560.0 | 31,848.0 | 32,701.0 | 33,778.0 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 22,682.0 | 22,960.0 | 21,669.0 | 21,478.0 | 21,234.0 | 21,254.0 | 21,007.0 | 21,088.0 | 21,704.0 | 22,339.0 | 20,289.0 | 20,640.0 | 20,676.0 | 20,539.0 | 20,572.0 | 21,038.0 | 21,287.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 9,622.0 | 9,756.0 | 10,292.0 | 10,631.0 | 8,566.0 | 8,346.0 | 8,690.0 | 8,054.0 | 7,815.0 | 7,686.0 | 9,793.0 | 9,672.0 | 9,661.0 | 9,386.0 | 10,684.0 | 11,161.0 | 11,454.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 171,853.0 | 172,517.0 | 173,532.0 | 175,099.0 | 172,099.0 | 171,216.0 | 173,870.0 | 170,891.0 | 170,121.0 | 171,446.0 | 170,984.0 | 169,029.0 | 168,173.0 | 163,586.0 | 162,259.0 | 162,423.0 | ||||||||||||||||||||||||
| Total Assets | 280,974.0 | 281,284.0 | 288,168.0 | 289,384.0 | 282,104.0 | 279,761.0 | 289,289.0 | 282,956.0 | 276,591.0 | 273,064.0 | 281,705.0 | 275,833.0 | 267,004.0 | 264,037.0 | 260,529.0 | 253,517.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 27,912.0 | 23,919.0 | 27,317.0 | 27,077.0 | 26,948.0 | 25,680.0 | 29,629.0 | 28,762.0 | 29,393.0 | 28,114.0 | 30,387.0 | 29,800.0 | 28,931.0 | 27,486.0 | 26,886.0 | 25,890.0 | 25,240.0 | 20,391.0 | 18,648.0 | 21,431.0 | 20,446.0 | 19,928.0 | 20,914.0 | 15,154.0 | 20,031.0 | 21,018.0 | 21,406.0 | 22,717.0 | 24,560.0 | 22,297.0 | 25,147.0 | 24,660.0 | 26,039.0 | 23,929.0 | 23,265.0 | 23,404.0 | 28,725.0 | 23,333.0 | 28,628.0 | 26,959.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 30,514.0 | 33,754.0 | 29,501.0 | 28,421.0 | 27,865.0 | 31,154.0 | 29,672.0 | 28,503.0 | 26,409.0 | 27,364.0 | 27,782.0 | 26,249.0 | 24,244.0 | 24,910.0 | 24,034.0 | 21,203.0 | 21,277.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 94,720.0 | 93,342.0 | 93,295.0 | 93,812.0 | 90,747.0 | 96,265.0 | 95,463.0 | 95,363.0 | 91,777.0 | 94,445.0 | 96,820.0 | 92,718.0 | 90,185.0 | 91,173.0 | 86,003.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 21,405.0 | 21,151.0 | 20,512.0 | 19,622.0 | 18,453.0 | 17,836.0 | 17,742.0 | 16,933.0 | 17,275.0 | 16,515.0 | 16,320.0 | 15,938.0 | 15,318.0 | 14,767.0 | 14,795.0 | 14,677.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 121,560.0 | 124,775.0 | 126,471.0 | 127,113.0 | 124,931.0 | 117,906.0 | 119,664.0 | 115,692.0 | 114,213.0 | 110,312.0 | 106,158.0 | 107,142.0 | 102,588.0 | 100,579.0 | 104,759.0 | 105,744.0 | ||||||||||||||||||||||||
| Total Liabilities | 216,280.0 | 218,116.0 | 219,766.0 | 220,925.0 | 215,678.0 | 214,171.0 | 215,127.0 | 211,055.0 | 205,990.0 | 204,757.0 | 202,978.0 | 199,861.0 | 192,773.0 | 191,752.0 | 190,762.0 | 185,142.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 | 12.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 15.0 | 15.0 | 15.0 | 15.0 | 16.0 |
| Additional Paid In Capital | 19,541.0 | 19,928.0 | 20,295.0 | 20,610.0 | 20,345.0 | 20,843.0 | 19,342.0 | 19,602.0 | 19,358.0 | 19,130.0 | 26,058.0 | 26,078.0 | 26,323.0 | 26,428.0 | 26,657.0 | 27,261.0 | ||||||||||||||||||||||||
| Retained Earnings | 53,386.0 | 51,524.0 | 56,862.0 | 56,675.0 | 55,140.0 | 53,472.0 | 62,050.0 | 59,807.0 | 57,688.0 | 55,391.0 | 56,322.0 | 53,517.0 | 51,318.0 | 49,251.0 | 47,910.0 | 45,554.0 | 43,879.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10,277.0) | (10,343.0) | (10,792.0) | (10,932.0) | (11,122.0) | (11,253.0) | (10,468.0) | (10,787.0) | (10,459.0) | (10,247.0) | (7,918.0) | (7,953.0) | (7,778.0) | (7,901.0) | (9,313.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2,036.0 | 2,049.0 | 2,028.0 | 2,096.0 | 2,054.0 | 2,518.0 | 3,227.0 | 3,267.0 | 3,828.0 | 3,903.0 | 3,929.0 | 4,030.0 | 4,084.0 | 4,135.0 | 4,271.0 | 4,306.0 | 4,679.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 62,659.0 | 61,119.0 | 66,374.0 | 66,363.0 | 64,372.0 | 63,072.0 | 70,935.0 | 68,633.0 | 66,598.0 | 64,286.0 | 74,475.0 | 71,655.0 | 69,877.0 | 67,792.0 | 65,268.0 | 63,954.0 | ||||||||||||||||||||||||
| Total Equity | 64,694.0 | 63,168.0 | 68,402.0 | 68,459.0 | 66,427.0 | 65,590.0 | 74,162.0 | 71,900.0 | 70,426.0 | 68,189.0 | 78,404.0 | 75,685.0 | 73,961.0 | 71,927.0 | 69,540.0 | 68,260.0 | 66,774.0 | 65,815.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 14,401.0 | 15,425.0 | 21,341.0 | 20,473.0 | 19,259.0 | 12,280.0 | 19,956.0 | 16,701.0 | 14,693.0 | 7,173.0 | 13,901.0 | 14,086.0 | 8,647.0 | 9,278.0 | 12,268.0 | 11,696.0 | 9,039.0 | |||||||||||||||||||||||
| Book Value | 62,659.0 | 61,119.0 | 66,374.0 | 66,363.0 | 64,372.0 | 63,072.0 | 70,935.0 | 68,633.0 | 66,598.0 | 64,286.0 | 74,475.0 | 71,655.0 | 69,877.0 | 67,792.0 | 65,268.0 | 63,954.0 | 62,095.0 | 59,744.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 64,474.0 | 64,463.0 | 62,472.0 | 61,172.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,396.0 |
| 6,133.0 |
| 7,765.0 |
| 6,936.0 |
| 7,407.0 |
| 6,841.0 |
| 8,938.0 |
| 6,918.0 |
| 7,953.0 |
| 7,051.0 |
| 7,451.0 |
| 6,439.0 |
| 5,268.0 |
| 4,881.0 |
| 5,249.0 |
| 5,893.0 |
| 4,465.0 |
| 4,909.0 |
| 4,324.0 |
| 4,704.0 |
| 3,633.0 |
| 2,034.0 |
| 2,073.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88,594.0 |
| 82,103.0 |
| 77,791.0 |
| 82,609.0 |
| 82,091.0 |
| 80,924.0 |
| 89,177.0 |
| 87,497.0 |
| 97,699.0 |
| 74,992.0 |
| 80,565.0 |
| 81,306.0 |
| 80,090.0 |
| 75,293.0 |
| 74,848.0 |
| 70,451.0 |
| 71,435.0 |
| 68,744.0 |
| 76,618.0 |
| 85,081.0 |
| 79,598.0 |
| 76,203.0 |
| 76,496.0 |
| 74,630.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,708.0 |
| 41,115.0 |
| 39,637.0 |
| 38,822.0 |
| 37,797.0 |
| 37,632.0 |
| 36,989.0 |
| 37,066.0 |
| 37,969.0 |
| 38,750.0 |
| 37,969.0 |
| 38,188.0 |
| 38,336.0 |
| 38,758.0 |
| 38,655.0 |
| 38,003.0 |
| 37,321.0 |
| 36,253.0 |
| 35,178.0 |
| 34,301.0 |
| 37,202.0 |
| 32,603.0 |
| 34,713.0 |
| 33,510.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,402.0 |
| 9,677.0 |
| 9,234.0 |
| 8,882.0 |
| 8,979.0 |
| 8,406.0 |
| 8,046.0 |
| 7,724.0 |
| 7,521.0 |
| 8,562.0 |
| 8,496.0 |
| 8,340.0 |
| 8,266.0 |
| 9,215.0 |
| 9,155.0 |
| 8,788.0 |
| 9,883.0 |
| 9,073.0 |
| 8,820.0 |
| 8,248.0 |
| 9,416.0 |
| 8,996.0 |
| 8,645.0 |
| 8,198.0 |
| - |
| - |
| - |
| 1,900.0 |
| 1,900.0 |
| 1,800.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37,929.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,152.0 |
| 22,245.0 |
| 22,408.0 |
| 23,090.0 |
| 24,136.0 |
| 23,970.0 |
| 24,654.0 |
| 24,441.0 |
| 24,640.0 |
| 23,783.0 |
| 23,987.0 |
| 24,303.0 |
| 24,082.0 |
| 23,242.0 |
| 23,285.0 |
| 23,538.0 |
| 23,544.0 |
| 30,723.0 |
| 32,425.0 |
| 34,263.0 |
| 33,172.0 |
| 35,025.0 |
| 35,627.0 |
| 11,488.0 |
| 10,222.0 |
| 7,810.0 |
| 7,237.0 |
| 7,264.0 |
| 6,695.0 |
| 6,712.0 |
| 6,525.0 |
| 7,346.0 |
| 7,038.0 |
| 7,257.0 |
| 8,119.0 |
| 5,770.0 |
| 5,946.0 |
| 5,344.0 |
| 5,169.0 |
| 4,929.0 |
| 5,005.0 |
| 3,994.0 |
| 4,279.0 |
| 3,849.0 |
| 3,688.0 |
| 3,697.0 |
| 162,898.0 |
| 162,615.0 |
| 160,766.0 |
| 159,194.0 |
| 156,320.0 |
| 154,270.0 |
| 150,494.0 |
| 150,038.0 |
| 148,925.0 |
| 153,045.0 |
| 150,964.0 |
| 152,431.0 |
| 153,042.0 |
| 152,046.0 |
| 150,863.0 |
| 148,190.0 |
| 147,291.0 |
| 143,738.0 |
| 152,884.0 |
| 155,219.0 |
| 151,195.0 |
| 145,487.0 |
| 141,080.0 |
| 135,819.0 |
| 251,492.0 |
| 244,718.0 |
| 238,557.0 |
| 241,803.0 |
| 238,411.0 |
| 235,194.0 |
| 239,671.0 |
| 237,535.0 |
| 246,624.0 |
| 228,037.0 |
| 231,529.0 |
| 233,737.0 |
| 233,132.0 |
| 227,339.0 |
| 225,711.0 |
| 218,641.0 |
| 218,726.0 |
| 212,482.0 |
| 229,502.0 |
| 240,300.0 |
| 230,793.0 |
| 221,690.0 |
| 217,576.0 |
| 210,449.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,531.0 |
| 2,660.0 |
| 3,104.0 |
| 3,132.0 |
| 3,054.0 |
| 3,106.0 |
| - |
| 3,234.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,297.0 |
| 18,484.0 |
| 19,190.0 |
| 20,809.0 |
| 23,069.0 |
| 23,916.0 |
| 22,727.0 |
| 26,200.0 |
| 26,487.0 |
| 28,072.0 |
| 28,428.0 |
| 27,471.0 |
| 28,049.0 |
| 28,104.0 |
| 27,368.0 |
| 27,330.0 |
| 25,996.0 |
| 26,603.0 |
| 26,601.0 |
| 28,478.0 |
| 25,893.0 |
| 28,533.0 |
| 27,854.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79,398.0 |
| 79,555.0 |
| 74,408.0 |
| 71,951.0 |
| 74,811.0 |
| 76,323.0 |
| 79,910.0 |
| 80,603.0 |
| 77,904.0 |
| 91,292.0 |
| 84,905.0 |
| 84,252.0 |
| 84,294.0 |
| 85,303.0 |
| 82,237.0 |
| 84,116.0 |
| 80,292.0 |
| 82,716.0 |
| 76,890.0 |
| 81,849.0 |
| 94,306.0 |
| 90,904.0 |
| 85,181.0 |
| 82,535.0 |
| 76,043.0 |
| - |
| - |
| 975.0 |
| 979.0 |
| 945.0 |
| 969.0 |
| 951.0 |
| 960.0 |
| - |
| 1,010.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,082.0 |
| 3,156.0 |
| 2,695.0 |
| 2,715.0 |
| 2,635.0 |
| 2,696.0 |
| - |
| 2,962.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,601.0 |
| 15,085.0 |
| 15,218.0 |
| 14,652.0 |
| 13,166.0 |
| 13,447.0 |
| 12,424.0 |
| 11,903.0 |
| 12,305.0 |
| 13,146.0 |
| 13,290.0 |
| 12,794.0 |
| 12,917.0 |
| 12,357.0 |
| 12,261.0 |
| 11,876.0 |
| 11,945.0 |
| 12,394.0 |
| 12,743.0 |
| 12,438.0 |
| 13,068.0 |
| 12,415.0 |
| 13,084.0 |
| 12,699.0 |
| 104,873.0 |
| 104,495.0 |
| 106,285.0 |
| 109,116.0 |
| 107,645.0 |
| 105,607.0 |
| 111,060.0 |
| 116,138.0 |
| 111,015.0 |
| 97,175.0 |
| 98,506.0 |
| 102,354.0 |
| 103,191.0 |
| 102,325.0 |
| 100,687.0 |
| 99,713.0 |
| 100,552.0 |
| 99,392.0 |
| 104,176.0 |
| 100,269.0 |
| 93,675.0 |
| 92,434.0 |
| 90,026.0 |
| 90,403.0 |
| 184,429.0 |
| 178,903.0 |
| 178,236.0 |
| 183,927.0 |
| 183,968.0 |
| 185,517.0 |
| 191,663.0 |
| 194,042.0 |
| 202,307.0 |
| 182,080.0 |
| 182,758.0 |
| 186,648.0 |
| 188,494.0 |
| 184,562.0 |
| 184,803.0 |
| 180,005.0 |
| 183,268.0 |
| 176,282.0 |
| 186,025.0 |
| 194,575.0 |
| 184,579.0 |
| 177,615.0 |
| 172,561.0 |
| 166,446.0 |
| 27,015.0 |
| 27,061.0 |
| 26,926.0 |
| 26,844.0 |
| 26,667.0 |
| 26,542.0 |
| 26,148.0 |
| 26,087.0 |
| 26,014.0 |
| 26,074.0 |
| 25,928.0 |
| 25,765.0 |
| 25,661.0 |
| 25,563.0 |
| 25,503.0 |
| 25,465.0 |
| 25,337.0 |
| 25,371.0 |
| 25,782.0 |
| 26,328.0 |
| 27,012.0 |
| 26,983.0 |
| 27,241.0 |
| 27,734.0 |
| 41,937.0 |
| 40,212.0 |
| 37,806.0 |
| 34,988.0 |
| 31,962.0 |
| 29,134.0 |
| 25,104.0 |
| 25,885.0 |
| 26,860.0 |
| 27,609.0 |
| 25,807.0 |
| 23,939.0 |
| 22,322.0 |
| 20,865.0 |
| 18,873.0 |
| 17,028.0 |
| 17,627.0 |
| 24,230.0 |
| 28,547.0 |
| 28,195.0 |
| 26,168.0 |
| 25,417.0 |
| 23,785.0 |
| (8,876.0) |
| (8,814.0) |
| (9,269.0) |
| (13,003.0) |
| (12,996.0) |
| (13,326.0) |
| (13,488.0) |
| (11,955.0) |
| (11,901.0) |
| (11,800.0) |
| (11,156.0) |
| (8,997.0) |
| (8,770.0) |
| (8,849.0) |
| (9,039.0) |
| (8,321.0) |
| (8,171.0) |
| (8,081.0) |
| (8,011.0) |
| (7,783.0) |
| (9,369.0) |
| (9,250.0) |
| (9,330.0) |
| (7,953.0) |
| (7,905.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,071.0 |
| 6,171.0 |
| 6,207.0 |
| 6,100.0 |
| 4,647.0 |
| 4,667.0 |
| 4,189.0 |
| 4,204.0 |
| 4,165.0 |
| 4,217.0 |
| 4,273.0 |
| 3,873.0 |
| 3,917.0 |
| 2,847.0 |
| 2,455.0 |
| 1,160.0 |
| 1,199.0 |
| 1,234.0 |
| 204.0 |
| 242.0 |
| 239.0 |
| 295.0 |
| 373.0 |
| 62,095.0 |
| 59,744.0 |
| 54,150.0 |
| 51,669.0 |
| 48,343.0 |
| 45,030.0 |
| 43,341.0 |
| 39,304.0 |
| 40,113.0 |
| 41,792.0 |
| 44,554.0 |
| 42,816.0 |
| 40,765.0 |
| 38,860.0 |
| 38,061.0 |
| 36,181.0 |
| 34,298.0 |
| 35,001.0 |
| 42,243.0 |
| 45,521.0 |
| 45,972.0 |
| 43,836.0 |
| 44,720.0 |
| 43,630.0 |
| 60,321.0 |
| 57,876.0 |
| 54,443.0 |
| 49,677.0 |
| 48,008.0 |
| 43,493.0 |
| 44,317.0 |
| 45,957.0 |
| 48,771.0 |
| 47,089.0 |
| 44,638.0 |
| 42,777.0 |
| 40,908.0 |
| 38,636.0 |
| 35,458.0 |
| 36,200.0 |
| 43,477.0 |
| 45,725.0 |
| 46,214.0 |
| 44,075.0 |
| 45,015.0 |
| 44,003.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,695.0 |
| 5,840.0 |
| 7,798.0 |
| 5,768.0 |
| 1,014.0 |
| 8,574.0 |
| 9,593.0 |
| 6,407.0 |
| (9,913.0) |
| (3,687.0) |
| (2,988.0) |
| (5,213.0) |
| (6,944.0) |
| (9,268.0) |
| (9,841.0) |
| (11,281.0) |
| (8,146.0) |
| (5,231.0) |
| (9,225.0) |
| (11,306.0) |
| (8,978.0) |
| (6,039.0) |
| (1,413.0) |
| 54,150.0 |
| 51,669.0 |
| 48,343.0 |
| 45,030.0 |
| 43,341.0 |
| 39,304.0 |
| 40,113.0 |
| 41,792.0 |
| 44,554.0 |
| 42,816.0 |
| 40,765.0 |
| 38,860.0 |
| 38,061.0 |
| 36,181.0 |
| 34,298.0 |
| 35,001.0 |
| 42,243.0 |
| 45,521.0 |
| 45,972.0 |
| 43,836.0 |
| 44,720.0 |
| 43,630.0 |
| - |
| - |
| - |
| - |
| - |
| 41,441.0 |
| 37,404.0 |
| 38,313.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |