| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 1,389.0 | 1,659.0 | 3,760.0 | 2,757.0 | 2,343.0 | 7,895.0 | 2,133.0 | 1,778.0 | 3,595.0 | 2,538.0 | 2,216.0 | 2,216.0 | 1,929.0 | 2,494.0 | 1,987.0 | 545.0 | 1,421.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | |||
| Cash And Short Term Investments | 1,389.0 | 1,659.0 | 3,760.0 | 2,757.0 | 2,343.0 | 7,895.0 | 2,133.0 | 1,778.0 | 3,595.0 | 2,538.0 | 2,216.0 | 2,216.0 | 1,929.0 | 2,494.0 | 1,987.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 5,597.0 | 4,903.0 | 3,328.0 | 3,317.0 | 3,426.0 | 2,992.0 | 2,106.0 | 1,936.0 | 1,952.0 | 2,029.0 | 1,890.0 | 1,484.0 | 1,398.0 | 1,395.0 | 1,245.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 25,817.0 | 23,451.0 | 20,976.0 | 24,886.0 | 22,068.0 | 16,627.0 | 14,531.0 | 13,925.0 | 12,748.0 | 12,549.0 | 11,809.0 | 11,079.0 | 11,057.0 | 10,710.0 | 10,325.0 | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 42,939.0 | 41,414.0 | 40,426.0 | 39,266.0 | 38,513.0 | 39,064.0 | 38,491.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 11,491.0 | 11,938.0 | 10,037.0 | 11,443.0 | 13,462.0 | 11,606.0 | 7,787.0 | 7,755.0 | 7,244.0 | 7,000.0 | 6,565.0 | 5,807.0 | 5,797.0 | 5,376.0 | 4,856.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 49,397.0 | 51,365.0 | 42,150.0 | 41,150.0 | 36,400.0 | 34,750.0 | 29,500.0 | - | - | - | - | - | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | 90.0 | 90.0 | 89.0 | 89.0 | 89.0 | 89.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 87.0 | 86.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 49,397.0 | 51,365.0 | 42,150.0 | 41,150.0 | 36,400.0 | 34,750.0 | 29,500.0 | - | - | - | - | - | - | - | - | 9,749.0 | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,601.0 | 1,389.0 | 1,684.0 | 2,804.0 | 1,369.0 | 1,659.0 | 1,531.0 | 1,613.0 | 4,264.0 | 3,760.0 | 2,058.0 | 2,814.0 | 1,260.0 | 2,757.0 | ||||||||||||||||||||||||||
| 519.0 |
| 445.0 |
| 600.0 |
| - |
| - |
| 6.0 |
| - |
| - |
| 545.0 |
| 1,427.0 |
| 525.0 |
| 445.0 |
| 600.0 |
| 1,085.0 |
| 964.0 |
| 972.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,588.0 | 1,670.0 | 1,711.0 | 1,511.0 | 1,218.0 | 963.0 | 1,040.0 | 890.0 | 638.0 | 608.0 | 569.0 | 1,016.0 | 895.0 | 773.0 | 963.0 | 1,224.0 | 1,327.0 | 1,192.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 34,391.0 | 31,683.0 | 29,775.0 | 32,471.0 | 29,055.0 | 28,477.0 | 19,810.0 | 18,529.0 | 18,933.0 | 17,724.0 | 16,484.0 | 15,302.0 | 15,279.0 | 15,372.0 | 14,520.0 | 13,479.0 | 13,900.0 | 13,362.0 | - | - |
| 38,975.0 |
| 38,385.0 |
| 37,345.0 |
| 36,477.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 20,564.0 | 19,339.0 | 18,512.0 | 17,075.0 | 15,793.0 | 15,716.0 | 14,422.0 | 14,527.0 | 13,325.0 | 11,795.0 | 10,243.0 | - | - |
| Property,Plant & Equipment Net | - | 26,702.0 | 26,154.0 | 25,631.0 | 25,199.0 | 24,705.0 | 22,770.0 | 22,375.0 | 22,075.0 | 21,914.0 | 22,191.0 | 22,720.0 | 23,348.0 | 24,069.0 | 24,448.0 | 25,060.0 | 25,550.0 | 26,234.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 22,344.0 | 19,475.0 | 8,455.0 | 7,444.0 | 7,449.0 | 7,126.0 | 2,254.0 | 2,252.0 | 2,275.0 | 2,093.0 | 2,102.0 | 2,102.0 | 1,289.0 | 1,170.0 | 1,120.0 | 1,187.0 | 1,171.0 | 1,134.0 | - | - |
| Intangible Assets | 10,329.0 | 8,983.0 | 3,606.0 | 3,323.0 | 3,503.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 9,204.0 | 8,592.0 | 7,884.0 | 6,941.0 | 5,968.0 | 5,962.0 | 5,595.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 971.0 | 917.0 | - | - | - | - |
| Other Non-Current Assets | 806.0 | 684.0 | 656.0 | 3,958.0 | 4,205.0 | 4,311.0 | 807.0 | 847.0 | 1,246.0 | 1,235.0 | 1,196.0 | 571.0 | 602.0 | 473.0 | 295.0 | 260.0 | 223.0 | 398.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 105,095.0 | 96,119.0 | 76,530.0 | 76,445.0 | 71,876.0 | 70,581.0 | 51,236.0 | 44,003.0 | 44,529.0 | 42,966.0 | 41,973.0 | 39,946.0 | 40,518.0 | 41,084.0 | 40,518.0 | 40,125.0 | 40,877.0 | 41,164.0 | - | - |
| 4,717.0 |
| 4,863.0 |
| 4,822.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,042.0 | 1,020.0 | - | - | - |
| Deferred Revenue Current | 1,500.0 | 1,500.0 | 1,700.0 | 2,000.0 | 2,600.0 | 1,900.0 | 1,300.0 | 1,782.0 | 1,805.0 | 1,669.0 | 1,566.0 | 1,468.0 | 1,337.0 | 1,270.0 | 1,147.0 | 1,177.0 | 1,158.0 | 1,165.0 | - | - |
| Operating Lease Liabilities Current | 1,418.0 | 1,274.0 | 1,050.0 | 945.0 | 830.0 | 828.0 | 828.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,529.0 | 2,315.0 | 2,096.0 | 1,991.0 | 2,426.0 | 2,463.0 | 1,494.0 | 1,506.0 | 1,640.0 | 1,484.0 | 1,515.0 | 1,391.0 | 1,428.0 | 1,414.0 | 1,372.0 | 1,290.0 | 1,263.0 | 1,129.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 32,424.0 | 28,661.0 | 22,015.0 | 23,110.0 | 28,693.0 | 23,166.0 | 18,375.0 | 16,716.0 | 16,194.0 | 14,133.0 | 12,524.0 | 11,269.0 | 10,749.0 | 11,462.0 | 9,376.0 | 10,122.0 | 10,363.0 | 11,153.0 | - | - |
| 8,707.0 |
| 8,662.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8,160.0 | 7,633.0 | 7,082.0 | 6,226.0 | 5,353.0 | 5,356.0 | 5,066.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,845.0 | 1,962.0 | 863.0 | 1,019.0 | 909.0 | 1,131.0 | 706.0 | 491.0 | 440.0 | 296.0 | 379.0 | 642.0 | 514.0 | 319.0 | 340.0 | 272.0 | 319.0 | 369.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,512.0 | 2,738.0 | 2,783.0 | 2,566.0 | 2,013.0 | 1,807.0 | 1,535.0 | 1,867.0 | 2,174.0 | 1,855.0 | 1,965.0 | 1,844.0 | 2,042.0 | 2,051.0 | 2,146.0 | 2,135.0 | 2,140.0 | 2,198.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 92,282.0 | 89,479.0 | 75,486.0 | 74,883.0 | 73,572.0 | 67,282.0 | 54,352.0 | 45,881.0 | 43,075.0 | 38,633.0 | 35,657.0 | 30,624.0 | 27,996.0 | 23,307.0 | 22,620.0 | 21,236.0 | 21,484.0 | 23,387.0 | - | - |
| 86.0 |
| 85.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 94,537.0 | 89,533.0 | 83,656.0 | 76,896.0 | 67,580.0 | 58,134.0 | 51,729.0 | 46,423.0 | 39,935.0 | 35,519.0 | 30,973.0 | 26,995.0 | 23,180.0 | 20,038.0 | 17,246.0 | 14,995.0 | 13,226.0 | 12,093.0 | - | - |
| Accumulated Other Comprehensive Income | (652.0) | (1,129.0) | (477.0) | (718.0) | (704.0) | (671.0) | (739.0) | (772.0) | (566.0) | (867.0) | (898.0) | (452.0) | 46.0 | 397.0 | 293.0 | 445.0 | 362.0 | (77.0) | - | - |
| Treasury Stock | 95,971.0 | 95,971.0 | 95,372.0 | 87,298.0 | 80,794.0 | 65,793.0 | 65,196.0 | 58,196.0 | 48,196.0 | 40,194.0 | 33,194.0 | 26,194.0 | 19,194.0 | 10,694.0 | 6,694.0 | 3,193.0 | 585.0 | 372.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 12,813.0 | 6,640.0 | 1,044.0 | 1,562.0 | (1,696.0) | 3,299.0 | (3,116.0) | (1,878.0) | 1,454.0 | 4,333.0 | 6,316.0 | 9,322.0 | 12,522.0 | 17,777.0 | 17,898.0 | 18,889.0 | 19,393.0 | 17,777.0 | 17,714.0 | 25,030.0 |
| Total Equity | 12,813.0 | 6,640.0 | 1,044.0 | 1,562.0 | (1,696.0) | 3,299.0 | (3,116.0) | (1,878.0) | 1,454.0 | 4,333.0 | 6,316.0 | 9,322.0 | 12,522.0 | 17,777.0 | 17,898.0 | 18,889.0 | 19,393.0 | 17,777.0 | 17,714.0 | 25,030.0 |
| 9,682.0 |
| - |
| - |
| - |
| Net debt | 48,008.0 | 49,706.0 | 38,390.0 | 38,393.0 | 34,057.0 | 26,855.0 | 27,367.0 | - | - | - | - | - | - | - | - | 9,204.0 | 8,255.0 | - | - | - |
| Working Capital | 1,967.0 | 3,022.0 | 7,760.0 | 9,361.0 | 362.0 | 5,311.0 | 1,435.0 | 1,813.0 | 2,739.0 | 3,591.0 | 3,960.0 | 4,033.0 | 4,530.0 | 3,910.0 | 5,144.0 | 3,357.0 | 3,537.0 | 2,209.0 | - | - |
| Book Value | 12,813.0 | 6,640.0 | 1,044.0 | 1,562.0 | (1,696.0) | 3,299.0 | (3,116.0) | (1,878.0) | 1,454.0 | 4,333.0 | 6,316.0 | 9,322.0 | 12,522.0 | 17,777.0 | 17,898.0 | 18,889.0 | 19,393.0 | 17,777.0 | 17,714.0 | 25,030.0 |
| Tangible Book Value | (19,860.0) | (21,818.0) | (11,017.0) | (9,205.0) | (12,648.0) | (3,827.0) | (5,370.0) | (4,130.0) | (821.0) | 2,240.0 | 4,214.0 | 7,220.0 | 11,233.0 | 16,607.0 | 16,778.0 | 17,702.0 | 18,222.0 | 16,643.0 | - | - |
| 2,462.0 |
| 1,259.0 |
| 2,844.0 |
| 2,343.0 |
| 5,067.0 |
| 4,566.0 |
| 6,648.0 |
| 7,895.0 |
| 14,652.0 |
| 14,139.0 |
| 8,696.0 |
| 2,133.0 |
| 2,193.0 |
| 2,547.0 |
| 1,882.0 |
| - |
| 1,764.0 |
| 3,490.0 |
| 3,599.0 |
| 3,595.0 |
| 3,549.0 |
| 3,549.0 |
| 3,565.0 |
| 2,538.0 |
| 3,589.0 |
| 4,018.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,601.0 | 1,389.0 | 1,684.0 | 2,804.0 | 1,369.0 | 1,659.0 | 1,531.0 | 1,613.0 | 4,264.0 | 3,760.0 | 2,058.0 | 2,814.0 | 1,260.0 | 2,757.0 | 2,462.0 | 1,259.0 | 2,844.0 | 2,343.0 | 5,067.0 | 4,566.0 | 6,648.0 | 7,895.0 | 14,652.0 | 14,139.0 | 8,696.0 | 2,133.0 | 2,193.0 | 2,547.0 | 1,882.0 | - | 1,764.0 | 3,490.0 | 3,599.0 | 3,595.0 | 3,549.0 | 3,549.0 | 3,565.0 | 2,538.0 | 3,589.0 | 4,018.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,624.0 | 5,597.0 | 6,765.0 | 5,878.0 | 5,886.0 | 4,903.0 | 5,782.0 | 5,503.0 | 4,105.0 | 3,328.0 | 3,932.0 | 3,836.0 | 4,213.0 | 3,317.0 | 3,732.0 | 3,725.0 | 3,936.0 | 3,426.0 | 3,533.0 | 3,322.0 | 3,624.0 | 2,992.0 | 2,666.0 | 2,562.0 | 2,610.0 | 2,106.0 | 2,231.0 | 2,274.0 | 2,317.0 | - | 2,171.0 | 2,164.0 | 2,296.0 | 1,952.0 | 2,166.0 | 2,187.0 | 2,164.0 | 2,029.0 | 1,995.0 | 1,995.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 27,280.0 | 25,817.0 | 26,203.0 | 24,843.0 | 25,763.0 | 23,451.0 | 23,897.0 | 23,060.0 | 22,416.0 | 20,976.0 | 22,805.0 | 23,265.0 | 25,371.0 | 24,886.0 | 25,719.0 | 26,088.0 | 25,297.0 | 22,068.0 | 20,582.0 | 18,909.0 | 19,178.0 | 16,627.0 | 16,155.0 | 13,498.0 | 14,989.0 | 14,531.0 | 15,711.0 | 14,741.0 | 15,495.0 | - | 14,754.0 | 14,044.0 | 14,432.0 | 12,748.0 | 13,419.0 | 12,868.0 | 13,609.0 | 12,549.0 | 13,241.0 | 12,323.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,667.0 | 1,588.0 | 1,463.0 | 1,866.0 | 1,511.0 | 1,670.0 | 1,739.0 | 2,097.0 | 1,837.0 | 1,711.0 | 1,887.0 | 1,915.0 | 1,579.0 | 1,511.0 | 1,768.0 | 1,869.0 | 1,790.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 37,172.0 | 34,391.0 | 36,115.0 | 35,391.0 | 34,529.0 | 31,683.0 | 32,949.0 | 32,273.0 | 32,622.0 | 29,775.0 | 30,682.0 | 31,830.0 | 32,423.0 | 32,471.0 | 33,681.0 | 32,941.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41,614.0 | 41,405.0 | 40,656.0 | 40,426.0 | 40,015.0 | 39,834.0 |
| Accumulated Depreciation | 32,200.0 | 31,400.0 | 31,300.0 | 30,600.0 | 29,800.0 | 29,100.0 | 28,600.0 | 28,300.0 | 27,700.0 | 27,100.0 | 28,100.0 | 27,700.0 | 27,000.0 | 26,600.0 | 27,500.0 | 27,200.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 27,683.0 | 26,896.0 | 26,780.0 | 26,702.0 | 26,573.0 | 26,640.0 | 25,997.0 | 26,154.0 | 25,735.0 | 25,879.0 | 25,674.0 | 25,631.0 | 25,240.0 | 25,247.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 22,479.0 | 22,344.0 | 22,267.0 | 19,619.0 | 19,568.0 | 19,475.0 | 19,428.0 | 19,414.0 | 8,464.0 | 8,455.0 | 7,937.0 | 7,664.0 | 7,447.0 | 7,444.0 | 7,434.0 | 7,451.0 | 7,450.0 | 7,449.0 | ||||||||||||||||||||||
| Intangible Assets | 10,244.0 | 10,329.0 | 10,416.0 | 8,770.0 | 8,888.0 | 8,983.0 | 9,112.0 | 9,214.0 | - | 3,606.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9,275.0 | 9,204.0 | 9,041.0 | 8,662.0 | 8,699.0 | 8,592.0 | 8,521.0 | 8,613.0 | 7,913.0 | 7,884.0 | 7,071.0 | 7,139.0 | 6,931.0 | 6,941.0 | 6,523.0 | 6,132.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 804.0 | 806.0 | 752.0 | 711.0 | 693.0 | 684.0 | 681.0 | 692.0 | 4,234.0 | 656.0 | 4,152.0 | 3,875.0 | 3,911.0 | 3,958.0 | 3,988.0 | 4,054.0 | 4,104.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 107,904.0 | 105,095.0 | 106,274.0 | 100,049.0 | 99,157.0 | 96,119.0 | 97,264.0 | 96,846.0 | 79,230.0 | 76,530.0 | 75,577.0 | 76,387.0 | 76,386.0 | 76,445.0 | 76,866.0 | 75,825.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14,373.0 | 11,491.0 | 13,237.0 | 13,086.0 | 14,696.0 | 11,938.0 | 13,506.0 | 13,206.0 | 12,563.0 | 10,037.0 | 11,478.0 | 12,104.0 | 12,630.0 | 11,443.0 | 12,402.0 | 14,348.0 | 15,367.0 | 13,462.0 | 13,375.0 | 12,817.0 | 14,494.0 | 11,606.0 | 12,899.0 | 11,691.0 | 10,056.0 | 7,787.0 | 9,240.0 | 9,494.0 | 10,311.0 | - | 9,054.0 | 9,407.0 | 9,726.0 | 7,244.0 | 8,570.0 | 8,541.0 | 9,138.0 | 7,000.0 | 8,054.0 | 8,273.0 |
| Short Term Debt | - | - | - | - | - | - | 1,344.0 | 2,527.0 | 8.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,600.0 | 1,500.0 | 1,500.0 | 1,600.0 | 1,800.0 | 1,500.0 | 1,600.0 | 1,800.0 | 1,800.0 | 1,700.0 | 1,800.0 | 2,100.0 | 2,100.0 | 2,000.0 | 2,200.0 | 2,600.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 1,484.0 | 1,418.0 | 1,417.0 | 1,336.0 | 1,311.0 | 1,274.0 | 1,262.0 | 1,242.0 | 1,073.0 | 1,050.0 | 1,026.0 | 1,011.0 | 966.0 | 945.0 | 942.0 | 919.0 | ||||||||||||||||||||||||
| Accrued Expenses | 2,237.0 | 2,529.0 | 2,245.0 | 2,385.0 | 2,180.0 | 2,315.0 | 2,094.0 | 2,105.0 | 2,005.0 | 2,096.0 | 2,034.0 | 2,022.0 | 1,931.0 | 1,991.0 | 1,934.0 | 2,204.0 | 2,008.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 35,580.0 | 32,424.0 | 34,367.0 | 30,846.0 | 31,589.0 | 28,661.0 | 29,092.0 | 28,123.0 | 24,359.0 | 22,015.0 | 23,572.0 | 24,227.0 | 25,446.0 | 23,110.0 | 24,280.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 8,164.0 | 8,160.0 | 7,986.0 | 7,668.0 | 7,714.0 | 7,633.0 | 7,538.0 | 7,635.0 | 7,107.0 | 7,082.0 | 6,300.0 | 6,376.0 | 6,209.0 | 6,226.0 | 5,807.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,898.0 | 2,845.0 | 2,883.0 | 2,491.0 | 1,994.0 | 1,962.0 | 2,083.0 | 2,074.0 | 946.0 | 863.0 | 753.0 | 956.0 | 954.0 | 1,019.0 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,560.0 | 2,512.0 | 2,579.0 | 2,462.0 | 2,562.0 | 2,738.0 | 2,707.0 | 2,725.0 | 2,938.0 | 2,783.0 | 2,955.0 | 2,739.0 | 2,500.0 | 2,566.0 | 3,741.0 | 3,052.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 94,030.0 | 92,282.0 | 94,158.0 | 89,384.0 | 91,202.0 | 89,479.0 | 91,478.0 | 92,426.0 | 77,410.0 | 75,486.0 | 74,147.0 | 75,052.0 | 76,024.0 | 74,883.0 | 75,568.0 | 75,588.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | - | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | 88.0 | 88.0 | 88.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 95,506.0 | 94,537.0 | 94,255.0 | 92,943.0 | 90,680.0 | 89,533.0 | 88,771.0 | 87,357.0 | 85,027.0 | 83,656.0 | 82,934.0 | 81,213.0 | 78,651.0 | 76,896.0 | 75,467.0 | 73,074.0 | 69,849.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (658.0) | (652.0) | (820.0) | (835.0) | (1,003.0) | (1,129.0) | (939.0) | (787.0) | (478.0) | (477.0) | (662.0) | (467.0) | (637.0) | (718.0) | (856.0) | |||||||||||||||||||||||||
| Treasury Stock | 95,971.0 | 95,971.0 | 95,971.0 | 95,971.0 | 95,971.0 | 95,971.0 | 95,971.0 | 95,971.0 | 95,972.0 | 95,372.0 | 93,859.0 | 92,343.0 | 90,326.0 | 87,298.0 | 85,788.0 | 84,564.0 | 83,044.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 13,874.0 | 12,813.0 | 12,116.0 | 10,665.0 | 7,955.0 | 6,640.0 | 5,786.0 | 4,420.0 | 1,820.0 | 1,044.0 | 1,430.0 | 1,335.0 | 362.0 | 1,562.0 | 1,298.0 | 237.0 | ||||||||||||||||||||||||
| Total Equity | 13,874.0 | 12,813.0 | 12,116.0 | 10,665.0 | 7,955.0 | 6,640.0 | 5,786.0 | 4,420.0 | 1,820.0 | 1,044.0 | 1,430.0 | 1,335.0 | 362.0 | 1,562.0 | 1,298.0 | 237.0 | (1,709.0) | (1,696.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 1,344.0 | 2,527.0 | 8.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | (187.0) | 914.0 | (4,256.0) | (3,760.0) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,592.0 | 1,967.0 | 1,748.0 | 4,545.0 | 2,940.0 | 3,022.0 | 3,857.0 | 4,150.0 | 8,263.0 | 7,760.0 | 7,110.0 | 7,603.0 | 6,977.0 | 9,361.0 | 9,401.0 | 5,107.0 | 3,480.0 | |||||||||||||||||||||||
| Book Value | 13,874.0 | 12,813.0 | 12,116.0 | 10,665.0 | 7,955.0 | 6,640.0 | 5,786.0 | 4,420.0 | 1,820.0 | 1,044.0 | 1,430.0 | 1,335.0 | 362.0 | 1,562.0 | 1,298.0 | 237.0 | (1,709.0) | (1,696.0) | ||||||||||||||||||||||
| Tangible Book Value | (18,849.0) | (19,860.0) | (20,567.0) | (17,724.0) | (20,501.0) | (21,818.0) | (22,754.0) | (24,208.0) | (6,644.0) | (11,017.0) | (6,507.0) | (6,329.0) | (7,085.0) | (5,882.0) | (6,136.0) | (7,214.0) | (9,159.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,218.0 |
| 1,284.0 |
| 1,465.0 |
| 1,222.0 |
| 963.0 |
| 1,032.0 |
| 1,162.0 |
| 982.0 |
| 1,040.0 |
| 1,039.0 |
| 1,137.0 |
| 859.0 |
| - |
| 1,120.0 |
| 1,104.0 |
| 887.0 |
| 638.0 |
| 548.0 |
| 626.0 |
| 558.0 |
| 608.0 |
| 523.0 |
| 605.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,867.0 |
| 29,055.0 |
| 30,466.0 |
| 28,262.0 |
| 30,672.0 |
| 28,477.0 |
| 34,505.0 |
| 31,361.0 |
| 27,277.0 |
| 19,810.0 |
| 21,174.0 |
| 20,699.0 |
| 20,553.0 |
| - |
| 19,809.0 |
| 20,802.0 |
| 21,214.0 |
| 18,933.0 |
| 19,682.0 |
| 20,511.0 |
| 19,896.0 |
| 17,724.0 |
| 19,348.0 |
| 18,941.0 |
| 26,600.0 |
| 26,100.0 |
| 25,800.0 |
| 25,300.0 |
| 24,700.0 |
| 24,100.0 |
| 23,500.0 |
| 22,900.0 |
| 22,400.0 |
| 22,100.0 |
| 21,700.0 |
| 21,300.0 |
| 20,900.0 |
| - |
| 20,293.0 |
| 19,955.0 |
| 19,668.0 |
| 19,339.0 |
| 19,654.0 |
| 19,370.0 |
| 18,867.0 |
| 18,512.0 |
| 18,175.0 |
| 17,859.0 |
| 25,166.0 |
| 25,199.0 |
| 24,935.0 |
| 24,750.0 |
| 24,673.0 |
| 24,705.0 |
| 23,848.0 |
| 23,387.0 |
| 22,697.0 |
| 22,770.0 |
| 22,472.0 |
| 22,387.0 |
| 22,270.0 |
| - |
| 22,054.0 |
| 21,909.0 |
| 21,928.0 |
| 22,075.0 |
| 21,960.0 |
| 22,035.0 |
| 21,789.0 |
| 21,914.0 |
| 21,840.0 |
| 21,975.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,445.0 |
| 7,454.0 |
| 7,137.0 |
| 7,126.0 |
| 2,236.0 |
| 2,233.0 |
| 2,220.0 |
| 2,254.0 |
| 2,253.0 |
| 2,254.0 |
| 2,250.0 |
| - |
| 2,258.0 |
| 2,251.0 |
| 2,281.0 |
| 2,275.0 |
| 2,217.0 |
| 2,235.0 |
| 2,095.0 |
| 2,093.0 |
| 2,095.0 |
| 2,106.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,980.0 |
| 5,968.0 |
| 5,903.0 |
| 5,960.0 |
| 5,864.0 |
| 5,962.0 |
| 5,433.0 |
| 5,436.0 |
| 5,634.0 |
| 5,595.0 |
| 5,638.0 |
| 5,789.0 |
| 5,629.0 |
| 5,700.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,205.0 |
| 4,282.0 |
| 4,343.0 |
| 4,221.0 |
| 4,311.0 |
| 897.0 |
| 932.0 |
| 909.0 |
| 807.0 |
| 772.0 |
| 881.0 |
| 813.0 |
| - |
| 1,079.0 |
| 1,270.0 |
| 1,227.0 |
| 1,246.0 |
| 1,164.0 |
| 1,178.0 |
| 1,164.0 |
| 1,235.0 |
| 1,219.0 |
| 1,225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76,567.0 |
| 71,876.0 |
| 73,031.0 |
| 70,769.0 |
| 72,567.0 |
| 70,581.0 |
| 66,919.0 |
| 63,349.0 |
| 58,737.0 |
| 51,236.0 |
| 52,309.0 |
| 52,010.0 |
| 51,515.0 |
| - |
| 45,200.0 |
| 46,232.0 |
| 46,650.0 |
| 44,529.0 |
| 45,023.0 |
| 45,959.0 |
| 44,944.0 |
| 42,966.0 |
| 44,502.0 |
| 44,247.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,700.0 |
| 2,600.0 |
| 2,500.0 |
| 2,600.0 |
| 2,500.0 |
| 1,900.0 |
| 2,664.0 |
| 2,511.0 |
| 2,179.0 |
| 2,116.0 |
| 2,121.0 |
| 2,233.0 |
| 2,015.0 |
| - |
| 1,858.0 |
| 1,989.0 |
| 1,911.0 |
| 1,805.0 |
| 1,788.0 |
| 1,931.0 |
| 1,832.0 |
| 1,669.0 |
| 1,632.0 |
| 1,666.0 |
| 859.0 |
| 830.0 |
| 827.0 |
| 814.0 |
| 803.0 |
| 828.0 |
| 842.0 |
| 831.0 |
| 853.0 |
| 828.0 |
| 828.0 |
| 831.0 |
| 793.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,426.0 |
| 2,028.0 |
| 2,329.0 |
| 2,167.0 |
| 2,463.0 |
| 2,176.0 |
| 2,402.0 |
| 1,974.0 |
| 1,494.0 |
| 1,467.0 |
| 1,478.0 |
| 1,418.0 |
| - |
| 1,495.0 |
| 1,535.0 |
| 1,413.0 |
| 1,640.0 |
| 1,488.0 |
| 1,503.0 |
| 1,353.0 |
| 1,484.0 |
| 1,398.0 |
| 1,453.0 |
| - |
| - |
| - |
| - |
| - |
| 141.0 |
| 158.0 |
| 157.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,834.0 |
| 30,387.0 |
| 28,693.0 |
| 26,903.0 |
| 26,666.0 |
| 27,758.0 |
| 23,166.0 |
| 25,395.0 |
| 24,199.0 |
| 23,348.0 |
| 18,375.0 |
| 19,565.0 |
| 18,798.0 |
| 19,673.0 |
| - |
| 18,196.0 |
| 18,426.0 |
| 18,133.0 |
| 16,194.0 |
| 16,002.0 |
| 15,823.0 |
| 16,438.0 |
| 14,133.0 |
| 14,431.0 |
| 14,525.0 |
| 5,431.0 |
| 5,335.0 |
| 5,353.0 |
| 5,290.0 |
| 5,360.0 |
| 5,279.0 |
| 5,356.0 |
| 4,880.0 |
| 4,895.0 |
| 5,075.0 |
| 5,066.0 |
| 5,113.0 |
| 5,263.0 |
| 5,145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.0 |
| 237.0 |
| 235.0 |
| 296.0 |
| 255.0 |
| 291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,396.0 |
| 2,922.0 |
| 3,091.0 |
| 2,928.0 |
| 3,085.0 |
| 2,938.0 |
| 2,278.0 |
| 2,299.0 |
| 2,182.0 |
| 2,241.0 |
| 2,116.0 |
| 2,045.0 |
| 2,036.0 |
| - |
| 2,352.0 |
| 2,502.0 |
| 2,586.0 |
| 2,614.0 |
| 1,968.0 |
| 1,923.0 |
| 1,916.0 |
| 1,855.0 |
| 1,856.0 |
| 1,874.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78,276.0 |
| 73,572.0 |
| 71,996.0 |
| 68,700.0 |
| 70,819.0 |
| 67,282.0 |
| 65,384.0 |
| 63,763.0 |
| 62,227.0 |
| 54,352.0 |
| 53,391.0 |
| 53,170.0 |
| 53,658.0 |
| - |
| 43,880.0 |
| 44,223.0 |
| 44,963.0 |
| 43,075.0 |
| 42,480.0 |
| 42,405.0 |
| 40,982.0 |
| 38,633.0 |
| 38,880.0 |
| 37,590.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67,580.0 |
| 65,951.0 |
| 63,560.0 |
| 60,504.0 |
| 58,134.0 |
| 56,892.0 |
| 55,074.0 |
| 52,354.0 |
| 51,729.0 |
| 50,729.0 |
| 49,446.0 |
| 47,459.0 |
| - |
| 45,235.0 |
| 43,543.0 |
| 41,221.0 |
| 39,935.0 |
| 39,193.0 |
| 38,073.0 |
| 36,461.0 |
| 35,519.0 |
| 34,612.0 |
| 33,492.0 |
| (672.0) |
| (683.0) |
| (704.0) |
| (602.0) |
| (585.0) |
| (608.0) |
| (671.0) |
| (965.0) |
| (1,012.0) |
| (1,148.0) |
| (739.0) |
| (801.0) |
| (776.0) |
| (835.0) |
| - |
| (717.0) |
| (774.0) |
| (596.0) |
| (566.0) |
| (629.0) |
| (482.0) |
| (923.0) |
| (867.0) |
| (883.0) |
| (778.0) |
| 80,794.0 |
| 76,293.0 |
| 72,793.0 |
| 69,793.0 |
| 65,793.0 |
| 65,793.0 |
| 65,793.0 |
| 65,793.0 |
| 65,196.0 |
| 61,846.0 |
| 60,696.0 |
| 59,446.0 |
| - |
| 53,696.0 |
| 50,928.0 |
| 49,044.0 |
| 48,196.0 |
| 45,993.0 |
| 44,084.0 |
| 41,444.0 |
| 40,194.0 |
| 37,823.0 |
| 35,694.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,709.0) |
| (1,696.0) |
| 1,035.0 |
| 2,069.0 |
| 1,748.0 |
| 3,299.0 |
| 1,535.0 |
| (414.0) |
| (3,490.0) |
| (3,116.0) |
| (1,082.0) |
| (1,160.0) |
| (2,143.0) |
| - |
| 1,320.0 |
| 2,009.0 |
| 1,687.0 |
| 1,454.0 |
| 2,543.0 |
| 3,554.0 |
| 3,962.0 |
| 4,333.0 |
| 5,622.0 |
| 6,657.0 |
| 1,035.0 |
| 2,069.0 |
| 1,748.0 |
| 3,299.0 |
| 1,535.0 |
| (414.0) |
| (3,490.0) |
| (3,116.0) |
| (1,082.0) |
| (1,160.0) |
| (2,143.0) |
| - |
| 1,320.0 |
| 2,009.0 |
| 1,687.0 |
| 1,454.0 |
| 2,543.0 |
| 3,554.0 |
| 3,962.0 |
| 4,333.0 |
| 5,622.0 |
| 6,657.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 362.0 |
| 3,563.0 |
| 1,596.0 |
| 2,914.0 |
| 5,311.0 |
| 9,110.0 |
| 7,162.0 |
| 3,929.0 |
| 1,435.0 |
| 1,609.0 |
| 1,901.0 |
| 880.0 |
| - |
| 1,613.0 |
| 2,376.0 |
| 3,081.0 |
| 2,739.0 |
| 3,680.0 |
| 4,688.0 |
| 3,458.0 |
| 3,591.0 |
| 4,917.0 |
| 4,416.0 |
| 1,035.0 |
| 2,069.0 |
| 1,748.0 |
| 3,299.0 |
| 1,535.0 |
| (414.0) |
| (3,490.0) |
| (3,116.0) |
| (1,082.0) |
| (1,160.0) |
| (2,143.0) |
| - |
| 1,320.0 |
| 2,009.0 |
| 1,687.0 |
| 1,454.0 |
| 2,543.0 |
| 3,554.0 |
| 3,962.0 |
| 4,333.0 |
| 5,622.0 |
| 6,657.0 |
| (9,145.0) |
| (6,410.0) |
| (5,385.0) |
| (5,389.0) |
| (3,827.0) |
| (701.0) |
| (2,647.0) |
| (5,710.0) |
| (5,370.0) |
| (3,335.0) |
| (3,414.0) |
| (4,393.0) |
| - |
| (938.0) |
| (242.0) |
| (594.0) |
| (821.0) |
| 326.0 |
| 1,319.0 |
| 1,867.0 |
| 2,240.0 |
| 3,527.0 |
| 4,551.0 |