| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 9,642.0 | 7,041.0 | 8,577.0 | 8,262.0 | 7,763.0 | 7,624.0 | 7,152.0 | 6,506.0 | 5,109.0 | 4,140.0 | 2,287.0 | 4,150.0 | 2,880.0 | 2,459.0 | 2,160.0 | 2,913.0 | 1,485.0 | 1,243.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 556.0 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 296.0 | 319.0 | 258.0 | 1,234.0 | 384.0 | 221.0 | 100.0 | 0.0 | - | - | |
| Cash And Short Term Investments | 9,642.0 | 7,041.0 | 8,577.0 | 8,262.0 | 7,763.0 | 7,624.0 | 7,152.0 | 6,802.0 | 5,428.0 | 4,398.0 | 3,521.0 | 4,534.0 | 3,101.0 | 2,559.0 | 2,160.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 7,163.0 | 5,419.0 | 2,048.0 | 4,765.0 | 4,920.0 | 3,494.0 | 2,778.0 | 5,056.0 | 3,490.0 | 1,765.0 | 2,188.0 | 2,524.0 | 2,069.0 | 933.0 | 1,105.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 8,355.0 | 8,875.0 | 8,387.0 | 6,663.0 | 4,487.0 | 5,373.0 | 5,118.0 | 3,595.0 | 3,123.0 | 2,889.0 | 2,340.0 | 2,455.0 | 2,649.0 | 1,812.0 | 2,080.0 | 1,770.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 57,824.0 | 49,091.0 | 41,533.0 | 33,605.0 | 27,275.0 | 23,432.0 | 20,920.0 | 20,825.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 11,533.0 | 11,343.0 | 12,049.0 | 6,020.0 | 5,968.0 | 6,157.0 | - | - | - | - | - | - | - | 3,038.0 | 1,861.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 127.0 | 125.0 | 124.0 | 123.0 | 122.0 | 119.0 | 118.0 | 117.0 | 112.0 | 109.0 | 108.0 | 107.0 | 104.0 | 102.0 | 98.0 | 99.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 12,093.0 | 11,774.0 | 12,327.0 | 6,123.0 | 6,123.0 | 6,427.0 | 1,310.0 | 859.0 | 1,262.0 | 756.0 | 1,089.0 | 1,618.0 | 1,585.0 | 3,262.0 | 2,001.0 | 2,360.0 | ||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 24,995.0 | 13,908.0 | 9,731.0 | 9,642.0 | 10,163.0 | 7,552.0 | 6,693.0 | 7,041.0 | 7,594.0 | 8,016.0 | 8,075.0 | 8,577.0 | 9,298.0 | 9,798.0 | ||||||||||||||||||||||||||
| - |
| 2,913.0 |
| 1,485.0 |
| 1,243.0 |
| 1,238.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 914.0 | 776.0 | 820.0 | 657.0 | 502.0 | 538.0 | 235.0 | 164.0 | 147.0 | 140.0 | 228.0 | 350.0 | 276.0 | 98.0 | 95.0 | 119.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 28,841.0 | 24,372.0 | 21,244.0 | 21,781.0 | 19,907.0 | 17,965.0 | 16,503.0 | 16,039.0 | 12,457.0 | 9,495.0 | 8,596.0 | 10,245.0 | 8,911.0 | 5,758.0 | 5,832.0 | 6,333.0 | - | - |
| 19,756.0 |
| 17,813.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 29,584.0 | 25,419.0 | 22,102.0 | 18,919.0 | 16,721.0 | 14,750.0 | 13,294.0 | 13,722.0 | 12,201.0 | 11,212.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 28,240.0 | 23,672.0 | 19,431.0 | 14,686.0 | 10,554.0 | 8,682.0 | 7,626.0 | 7,103.0 | 7,555.0 | 6,601.0 | 7,089.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 16.0 | 1,364.0 | 1,379.0 | 971.0 | 396.0 | 389.0 | 483.0 | 582.0 | - | - |
| Goodwill | 1,150.0 | 1,150.0 | 1,150.0 | 1,228.0 | 1,228.0 | 1,228.0 | 1,228.0 | 1,228.0 | 1,228.0 | 104.0 | - | - | - | - | - | - | - | - |
| Intangible Assets | 453.0 | 416.0 | 404.0 | 421.0 | 349.0 | 334.0 | 340.0 | 331.0 | 387.0 | 464.0 | 449.0 | 468.0 | 386.0 | 371.0 | 414.0 | 323.0 | - | - |
| Operating Lease Right Of Use Assets | 736.0 | 645.0 | 666.0 | 678.0 | 551.0 | 584.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 616.0 | 520.0 | 756.0 | 702.0 | 782.0 | 707.0 | 837.0 | 1,022.0 | 766.0 | 657.0 | 675.0 | 870.0 | 861.0 | 47.0 | 60.0 | 145.0 | - | - |
| Other Non-Current Assets | 2,783.0 | 1,518.0 | 1,262.0 | 1,277.0 | 1,054.0 | 781.0 | 575.0 | 611.0 | 450.0 | 356.0 | 455.0 | 415.0 | 439.0 | 286.0 | 416.0 | 519.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 82,798.0 | 69,416.0 | 64,254.0 | 66,283.0 | 58,849.0 | 53,678.0 | 48,887.0 | 43,376.0 | 35,336.0 | 27,540.0 | 24,143.0 | 22,416.0 | 19,118.0 | 14,328.0 | 14,752.0 | 14,693.0 | - | - |
| - |
| - |
| Short Term Debt | 560.0 | 431.0 | 278.0 | 103.0 | 155.0 | 270.0 | 1,310.0 | 859.0 | 1,262.0 | 756.0 | 1,089.0 | 1,618.0 | 1,585.0 | 224.0 | 140.0 | 712.0 | - | - |
| Deferred Revenue Current | 26.0 | 766.0 | - | - | - | - | - | 284.0 | 408.0 | 200.0 | 205.0 | 309.0 | 243.0 | 248.0 | 443.0 | 298.0 | - | - |
| Operating Lease Liabilities Current | 74.0 | 71.0 | 66.0 | 60.0 | 55.0 | 54.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,116.0 | 1,117.0 | 367.0 | 877.0 | 984.0 | 849.0 | 695.0 | 841.0 | 603.0 | 289.0 | 321.0 | 456.0 | 267.0 | 290.0 | 304.0 | 346.0 | - | - |
| Other Current Liabilities | 1,245.0 | 1,518.0 | 529.0 | 1,346.0 | 944.0 | 548.0 | 454.0 | 521.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 11,454.0 | 9,248.0 | 4,765.0 | 7,539.0 | 6,424.0 | 6,635.0 | 6,390.0 | 5,754.0 | 5,334.0 | 4,835.0 | 3,905.0 | 4,791.0 | 4,125.0 | 2,243.0 | 2,480.0 | 2,702.0 | - | - |
| 1,648.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 701.0 | 610.0 | 603.0 | 610.0 | 504.0 | 533.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 52.0 | 59.0 | 117.0 | 13.0 | 10.0 | 9.0 | 4.0 | 3.0 | 17.0 | - | - | - | - | - | 16.0 | 16.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,443.0 | 911.0 | 987.0 | 835.0 | 559.0 | 498.0 | 452.0 | 354.0 | 639.0 | 623.0 | 698.0 | 1,102.0 | 535.0 | 630.0 | 559.0 | 527.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 28,633.0 | 24,285.0 | 20,134.0 | 16,376.0 | 14,916.0 | 14,682.0 | 12,019.0 | 10,112.0 | 15,845.0 | 14,612.0 | 10,855.0 | 10,786.0 | 9,112.0 | 5,911.0 | 4,900.0 | 4,877.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 48,583.0 | 40,877.0 | 40,824.0 | 47,274.0 | 39,051.0 | 33,384.0 | 30,761.0 | 24,395.0 | 10,260.0 | 5,299.0 | 5,588.0 | 2,729.0 | (212.0) | (1,402.0) | (370.0) | (536.0) | - | - |
| Accumulated Other Comprehensive Income | (32.0) | (134.0) | (312.0) | (560.0) | 2.0 | 71.0 | 9.0 | 10.0 | 29.0 | (35.0) | 13.0 | 56.0 | 63.0 | 80.0 | 132.0 | 11.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 881.0 | 0.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 889.0 | 870.0 | 849.0 | 848.0 | 937.0 | 802.0 | 864.0 | 717.0 | 1,382.0 | 1,796.0 | - | - |
| Total Stockholders Equity | 54,165.0 | 45,131.0 | 44,120.0 | 49,907.0 | 43,933.0 | 38,996.0 | 35,881.0 | 32,294.0 | 18,621.0 | 12,080.0 | 12,302.0 | 10,760.0 | 9,142.0 | 7,700.0 | 8,470.0 | 8,020.0 | 6,939.0 | 9,390.0 |
| Total Equity | 54,165.0 | 45,131.0 | 44,120.0 | 49,907.0 | 43,933.0 | 38,996.0 | 36,770.0 | 33,164.0 | 19,470.0 | 12,928.0 | 13,239.0 | 11,562.0 | 10,006.0 | 8,417.0 | 9,852.0 | 9,816.0 | 6,939.0 | 9,390.0 |
| - |
| - |
| Net debt | 2,451.0 | 4,733.0 | 3,750.0 | (2,139.0) | (1,640.0) | (1,197.0) | (5,842.0) | (5,943.0) | (4,166.0) | (3,642.0) | (2,432.0) | (2,916.0) | (1,516.0) | 703.0 | (159.0) | (553.0) | - | - |
| Working Capital | 17,387.0 | 15,124.0 | 16,479.0 | 14,242.0 | 13,483.0 | 11,330.0 | 10,113.0 | 10,285.0 | 7,123.0 | 4,660.0 | 4,691.0 | 5,454.0 | 4,786.0 | 3,515.0 | 3,352.0 | 3,631.0 | - | - |
| Book Value | 54,165.0 | 45,131.0 | 44,120.0 | 49,907.0 | 43,933.0 | 38,996.0 | 35,881.0 | 32,294.0 | 18,621.0 | 12,080.0 | 12,302.0 | 10,760.0 | 9,142.0 | 7,700.0 | 8,470.0 | 8,020.0 | 6,939.0 | 9,390.0 |
| Tangible Book Value | 52,562.0 | 43,565.0 | 42,566.0 | 48,258.0 | 42,356.0 | 37,434.0 | 34,313.0 | 30,735.0 | 17,006.0 | 11,512.0 | 11,853.0 | 10,292.0 | 8,756.0 | 7,329.0 | 8,056.0 | 7,697.0 | - | - |
| 9,574.0 |
| 8,262.0 |
| 9,157.0 |
| 9,116.0 |
| 8,680.0 |
| 7,763.0 |
| 7,759.0 |
| 6,507.0 |
| 5,985.0 |
| 7,624.0 |
| 8,267.0 |
| 7,118.0 |
| 6,969.0 |
| - |
| 5,157.0 |
| 6,353.0 |
| 4,447.0 |
| 6,506.0 |
| 6,808.0 |
| 7,828.0 |
| 6,008.0 |
| 5,109.0 |
| 4,048.0 |
| 3,633.0 |
| 4,139.0 |
| 4,140.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,116.0 | 296.0 | 263.0 | 214.0 | 166.0 | 319.0 | 282.0 | 265.0 | 30.0 | 258.0 |
| Cash And Short Term Investments | 24,995.0 | 13,908.0 | 9,731.0 | 9,642.0 | 10,163.0 | 7,552.0 | 6,693.0 | 7,041.0 | 7,594.0 | 8,016.0 | 8,075.0 | 8,577.0 | 9,298.0 | 9,798.0 | 9,574.0 | 8,262.0 | 9,157.0 | 9,116.0 | 8,680.0 | 7,763.0 | 7,759.0 | 6,507.0 | 5,985.0 | 7,624.0 | 8,267.0 | 7,118.0 | 6,969.0 | - | 5,157.0 | 6,353.0 | 5,563.0 | 6,802.0 | 7,071.0 | 8,042.0 | 6,174.0 | 5,428.0 | 4,330.0 | 3,898.0 | 4,169.0 | 4,398.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26,894.0 | 15,389.0 | 8,009.0 | 7,163.0 | 5,492.0 | 5,092.0 | 6,250.0 | 5,419.0 | 4,416.0 | 3,648.0 | 2,478.0 | 2,048.0 | 2,042.0 | 1,891.0 | 2,875.0 | 4,765.0 | 5,896.0 | 5,061.0 | 4,924.0 | 4,920.0 | 3,827.0 | 3,007.0 | 3,182.0 | 3,494.0 | 3,265.0 | 2,695.0 | 3,030.0 | - | 2,848.0 | 3,997.0 | 4,980.0 | 5,056.0 | 4,513.0 | 4,050.0 | 3,603.0 | 3,490.0 | 3,188.0 | 2,528.0 | 2,162.0 | 1,765.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8,567.0 | 8,267.0 | 8,205.0 | 8,355.0 | 8,727.0 | 9,007.0 | 8,705.0 | 8,875.0 | 8,512.0 | 8,443.0 | 8,276.0 | 8,387.0 | 8,238.0 | 8,129.0 | 8,359.0 | 6,663.0 | 5,629.0 | 5,383.0 | 4,827.0 | 4,487.0 | 4,537.0 | 4,743.0 | 5,521.0 | 5,373.0 | 5,405.0 | 5,208.0 | 4,943.0 | - | 4,905.0 | 4,390.0 | 3,876.0 | 3,595.0 | 3,369.0 | 3,184.0 | 3,160.0 | 3,123.0 | 3,064.0 | 3,000.0 | 2,750.0 | 2,889.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,123.0 | 1,243.0 | 958.0 | 914.0 | 945.0 | 963.0 | 777.0 | 776.0 | 1,297.0 | 1,690.0 | 791.0 | 820.0 | 715.0 | 673.0 | 663.0 | 657.0 | 608.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 66,737.0 | 41,413.0 | 29,665.0 | 28,841.0 | 27,919.0 | 24,689.0 | 24,493.0 | 24,372.0 | 23,319.0 | 23,435.0 | 21,058.0 | 21,244.0 | 21,734.0 | 21,898.0 | 22,921.0 | 21,781.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 63,271.0 | 61,541.0 | 60,018.0 | - | 55,805.0 | 53,730.0 | 51,203.0 | 49,091.0 | 47,264.0 | 45,522.0 | 43,598.0 | 41,533.0 | 40,269.0 | 39,491.0 | 34,885.0 | 33,605.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 1,252.0 | 1,228.0 | 1,228.0 | 1,228.0 | 1,228.0 | 1,228.0 | ||||||||||||||||||||||
| Intangible Assets | 473.0 | 468.0 | 465.0 | 453.0 | 426.0 | 423.0 | 419.0 | 416.0 | 413.0 | 414.0 | 416.0 | 404.0 | 410.0 | 410.0 | 428.0 | 421.0 | 415.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 683.0 | 684.0 | 700.0 | 736.0 | 628.0 | 637.0 | 622.0 | 645.0 | 660.0 | 642.0 | 648.0 | 666.0 | 655.0 | 673.0 | 693.0 | 678.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 700.0 | 680.0 | 641.0 | 616.0 | 483.0 | 552.0 | 474.0 | 520.0 | 597.0 | 664.0 | 781.0 | 756.0 | 708.0 | 697.0 | 672.0 | 702.0 | 682.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 3,837.0 | 3,668.0 | 3,176.0 | 2,783.0 | 1,616.0 | 1,699.0 | 1,671.0 | 1,518.0 | 1,415.0 | 1,199.0 | 1,326.0 | 1,262.0 | 1,221.0 | 1,317.0 | 1,171.0 | 1,277.0 | 1,262.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 134,112.0 | 101,509.0 | 85,971.0 | 82,798.0 | 78,397.0 | 73,053.0 | 71,461.0 | 69,416.0 | 66,255.0 | 65,718.0 | 63,776.0 | 64,254.0 | 65,680.0 | 66,520.0 | 67,874.0 | 66,283.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 582.0 | 585.0 | 569.0 | 560.0 | 538.0 | 504.0 | 533.0 | 431.0 | 398.0 | 344.0 | 908.0 | 278.0 | 259.0 | 237.0 | 171.0 | 103.0 | 107.0 | 123.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | 3.0 | 413.0 | 473.0 | 766.0 | 615.0 | 600.0 | 600.0 | - | - | - | - | - | 57.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 68.0 | 74.0 | 72.0 | 69.0 | 70.0 | 71.0 | 68.0 | 65.0 | 62.0 | 66.0 | 62.0 | 60.0 | 61.0 | 60.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,884.0 | 1,089.0 | 1,120.0 | 1,116.0 | 950.0 | 614.0 | 1,054.0 | 1,117.0 | 909.0 | 637.0 | 621.0 | 367.0 | 412.0 | 320.0 | 594.0 | 877.0 | 875.0 | |||||||||||||||||||||||
| Other Current Liabilities | 3,385.0 | 2,714.0 | 1,695.0 | 1,245.0 | 836.0 | 1,197.0 | 1,356.0 | 1,518.0 | 1,297.0 | 1,235.0 | 1,108.0 | 529.0 | 668.0 | 708.0 | 916.0 | 1,346.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 19,488.0 | 14,296.0 | 12,060.0 | 11,454.0 | 10,135.0 | 7,877.0 | 9,015.0 | 9,248.0 | 6,840.0 | 6,259.0 | 5,962.0 | 4,765.0 | 5,104.0 | 5,255.0 | 6,525.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 8,844.0 | - | 12,434.0 | 11,541.0 | 11,306.0 | - | 11,332.0 | 12,018.0 | 12,024.0 | - | 12,074.0 | 11,203.0 | 9,351.0 | - | 6,034.0 | 6,081.0 | 6,096.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 654.0 | 656.0 | 669.0 | 701.0 | 600.0 | 599.0 | 588.0 | 610.0 | 609.0 | 593.0 | 601.0 | 603.0 | 603.0 | 610.0 | 625.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7,086.0 | 3,539.0 | 2,101.0 | 1,443.0 | 1,308.0 | 1,257.0 | 1,239.0 | 911.0 | 1,049.0 | 956.0 | 1,026.0 | 987.0 | 950.0 | 832.0 | 808.0 | 835.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 33,388.0 | 29,050.0 | 27,165.0 | 28,633.0 | 27,649.0 | 24,420.0 | 24,664.0 | 24,285.0 | 22,030.0 | 21,848.0 | 20,891.0 | 20,134.0 | 20,275.0 | 19,263.0 | 18,568.0 | 16,376.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 128.0 | 127.0 | 127.0 | 127.0 | 126.0 | 126.0 | 126.0 | 125.0 | 125.0 | 125.0 | 124.0 | 124.0 | 124.0 | 123.0 | 123.0 | 123.0 | 122.0 | 122.0 | 122.0 | 122.0 | 120.0 | 120.0 | 120.0 | 119.0 | 119.0 | 119.0 | 119.0 | - | 118.0 | 118.0 | 117.0 | 117.0 | 117.0 | 116.0 | 116.0 | 112.0 | 111.0 | 111.0 | 110.0 | 109.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 94,682.0 | 66,824.0 | 53,344.0 | 48,583.0 | 45,559.0 | 43,839.0 | 42,427.0 | 40,877.0 | 40,169.0 | 39,997.0 | 39,356.0 | 40,824.0 | 42,391.0 | 44,426.0 | 46,873.0 | 47,274.0 | 45,916.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (26.0) | (82.0) | (123.0) | (32.0) | (45.0) | (191.0) | (221.0) | (134.0) | (311.0) | (264.0) | (260.0) | (312.0) | (340.0) | (373.0) | (473.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 100,724.0 | 72,459.0 | 58,806.0 | 54,165.0 | 50,748.0 | 48,633.0 | 46,797.0 | 45,131.0 | 44,225.0 | 43,870.0 | 42,885.0 | 44,120.0 | 45,405.0 | 47,257.0 | 49,306.0 | 49,907.0 | ||||||||||||||||||||||||
| Total Equity | 100,724.0 | 72,459.0 | 58,806.0 | 54,165.0 | 50,748.0 | 48,633.0 | 46,797.0 | 45,131.0 | 44,225.0 | 43,870.0 | 42,885.0 | 44,120.0 | 45,405.0 | 47,257.0 | 49,306.0 | 49,907.0 | 49,281.0 | 47,845.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 582.0 | 585.0 | 9,413.0 | 560.0 | 12,972.0 | 12,045.0 | 11,839.0 | 431.0 | 11,730.0 | 12,362.0 | 12,932.0 | 278.0 | 12,333.0 | 11,440.0 | 9,522.0 | 103.0 | 6,141.0 | 6,204.0 | 6,214.0 | 155.0 | 297.0 | 323.0 | 273.0 | 270.0 | 330.0 | 237.0 | 462.0 | - | 1,346.0 | 2,634.0 | 398.0 | 859.0 | 1,454.0 | 1,514.0 | 1,401.0 | 1,262.0 | 1,161.0 | 1,117.0 | 1,155.0 | 756.0 |
| Net debt | (24,413.0) | (13,323.0) | (318.0) | (9,082.0) | 2,809.0 | 4,493.0 | 5,146.0 | (6,610.0) | 4,136.0 | 4,346.0 | 4,857.0 | (8,299.0) | 3,035.0 | 1,642.0 | (52.0) | (8,159.0) | (3,016.0) | (2,912.0) | ||||||||||||||||||||||
| Working Capital | 47,249.0 | 27,117.0 | 17,605.0 | 17,387.0 | 17,784.0 | 16,812.0 | 15,478.0 | 15,124.0 | 16,479.0 | 17,176.0 | 15,096.0 | 16,479.0 | 16,630.0 | 16,643.0 | 16,396.0 | 14,242.0 | 15,699.0 | |||||||||||||||||||||||
| Book Value | 100,724.0 | 72,459.0 | 58,806.0 | 54,165.0 | 50,748.0 | 48,633.0 | 46,797.0 | 45,131.0 | 44,225.0 | 43,870.0 | 42,885.0 | 44,120.0 | 45,405.0 | 47,257.0 | 49,306.0 | 49,907.0 | 49,281.0 | 47,845.0 | ||||||||||||||||||||||
| Tangible Book Value | 99,101.0 | 70,841.0 | 57,191.0 | 52,562.0 | 49,172.0 | 47,060.0 | 45,228.0 | 43,565.0 | 42,662.0 | 42,306.0 | 41,319.0 | 42,566.0 | 43,743.0 | 45,619.0 | 47,650.0 | 48,258.0 | 47,638.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 600.0 |
| 521.0 |
| 502.0 |
| 478.0 |
| 538.0 |
| 285.0 |
| 538.0 |
| 233.0 |
| 238.0 |
| 217.0 |
| - |
| 215.0 |
| 211.0 |
| 182.0 |
| 164.0 |
| 147.0 |
| 173.0 |
| 148.0 |
| 147.0 |
| 132.0 |
| 156.0 |
| 132.0 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,708.0 |
| 21,502.0 |
| 20,191.0 |
| 19,907.0 |
| 18,561.0 |
| 17,279.0 |
| 16,529.0 |
| 17,965.0 |
| 17,899.0 |
| 15,976.0 |
| 16,167.0 |
| - |
| 15,066.0 |
| 16,550.0 |
| 15,039.0 |
| 16,039.0 |
| 15,499.0 |
| 15,836.0 |
| 13,358.0 |
| 12,457.0 |
| 11,023.0 |
| 9,945.0 |
| 9,504.0 |
| 9,495.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,190.0 |
| 31,894.0 |
| 30,666.0 |
| - |
| 28,667.0 |
| 27,526.0 |
| 26,396.0 |
| 25,419.0 |
| 24,559.0 |
| 23,658.0 |
| 22,875.0 |
| 22,102.0 |
| 21,255.0 |
| 20,393.0 |
| 19,564.0 |
| 18,919.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,081.0 |
| 29,647.0 |
| 29,352.0 |
| - |
| 27,138.0 |
| 26,204.0 |
| 24,807.0 |
| 23,672.0 |
| 22,705.0 |
| 21,864.0 |
| 20,723.0 |
| 19,431.0 |
| 19,014.0 |
| 19,098.0 |
| 15,321.0 |
| 14,686.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 38.0 |
| 1,401.0 |
| 1,364.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| - |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,228.0 |
| 1,190.0 |
| - |
| 104.0 |
| 414.0 |
| 347.0 |
| 349.0 |
| 350.0 |
| 342.0 |
| 336.0 |
| 334.0 |
| 332.0 |
| 332.0 |
| 333.0 |
| - |
| 339.0 |
| 350.0 |
| 356.0 |
| 331.0 |
| 334.0 |
| 348.0 |
| 368.0 |
| 387.0 |
| 405.0 |
| 425.0 |
| 445.0 |
| 464.0 |
| 690.0 |
| 587.0 |
| 574.0 |
| 551.0 |
| 558.0 |
| 575.0 |
| 577.0 |
| 584.0 |
| 599.0 |
| 605.0 |
| 608.0 |
| 567.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 762.0 |
| 746.0 |
| 782.0 |
| 822.0 |
| 726.0 |
| 726.0 |
| 707.0 |
| 775.0 |
| 764.0 |
| 783.0 |
| - |
| 817.0 |
| 762.0 |
| 842.0 |
| 1,022.0 |
| 989.0 |
| 1,026.0 |
| 731.0 |
| 766.0 |
| 667.0 |
| 679.0 |
| 599.0 |
| 657.0 |
| 1,315.0 |
| 1,188.0 |
| 1,054.0 |
| 816.0 |
| 821.0 |
| 802.0 |
| 781.0 |
| 514.0 |
| 510.0 |
| 579.0 |
| - |
| 533.0 |
| 779.0 |
| 758.0 |
| 611.0 |
| 603.0 |
| 441.0 |
| 469.0 |
| 450.0 |
| 444.0 |
| 391.0 |
| 411.0 |
| 356.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65,296.0 |
| 63,696.0 |
| 61,246.0 |
| 58,849.0 |
| 55,943.0 |
| 54,135.0 |
| 53,691.0 |
| 53,678.0 |
| 52,005.0 |
| 49,648.0 |
| 49,649.0 |
| - |
| 46,288.0 |
| 47,487.0 |
| 44,595.0 |
| 43,376.0 |
| 41,845.0 |
| 41,263.0 |
| 37,191.0 |
| 35,336.0 |
| 33,267.0 |
| 32,355.0 |
| 27,836.0 |
| 27,540.0 |
| 118.0 |
| 155.0 |
| 297.0 |
| 323.0 |
| 273.0 |
| 270.0 |
| 330.0 |
| 237.0 |
| 462.0 |
| - |
| 1,346.0 |
| 2,634.0 |
| 398.0 |
| 859.0 |
| 1,454.0 |
| 1,514.0 |
| 1,401.0 |
| 1,262.0 |
| 1,161.0 |
| 1,117.0 |
| 1,155.0 |
| 756.0 |
| 78.0 |
| 74.0 |
| 74.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 431.0 |
| 427.0 |
| 416.0 |
| 408.0 |
| 326.0 |
| 289.0 |
| 236.0 |
| 200.0 |
| 58.0 |
| 58.0 |
| 58.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 705.0 |
| 700.0 |
| 984.0 |
| 873.0 |
| 645.0 |
| 636.0 |
| 849.0 |
| 810.0 |
| 566.0 |
| 557.0 |
| - |
| 565.0 |
| 468.0 |
| 550.0 |
| 841.0 |
| 692.0 |
| 517.0 |
| 460.0 |
| 603.0 |
| 505.0 |
| 447.0 |
| 351.0 |
| 289.0 |
| 1,114.0 |
| 1,145.0 |
| 924.0 |
| 944.0 |
| 738.0 |
| 560.0 |
| 559.0 |
| 548.0 |
| 491.0 |
| 508.0 |
| 447.0 |
| - |
| 557.0 |
| 665.0 |
| 591.0 |
| 521.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,539.0 |
| 7,009.0 |
| 6,918.0 |
| 6,512.0 |
| 6,424.0 |
| 5,462.0 |
| 5,433.0 |
| 5,688.0 |
| 6,635.0 |
| 6,185.0 |
| 5,822.0 |
| 6,317.0 |
| - |
| 5,397.0 |
| 7,361.0 |
| 5,189.0 |
| 5,754.0 |
| 5,883.0 |
| 6,135.0 |
| 5,583.0 |
| 5,334.0 |
| 5,143.0 |
| 5,207.0 |
| 5,546.0 |
| 4,835.0 |
| 610.0 |
| 629.0 |
| 535.0 |
| 523.0 |
| 504.0 |
| 513.0 |
| 528.0 |
| 529.0 |
| 533.0 |
| 540.0 |
| 548.0 |
| 511.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 858.0 |
| 741.0 |
| 632.0 |
| 559.0 |
| 569.0 |
| 552.0 |
| 555.0 |
| 498.0 |
| 453.0 |
| 383.0 |
| 426.0 |
| - |
| 417.0 |
| 993.0 |
| 834.0 |
| 354.0 |
| 549.0 |
| 746.0 |
| 553.0 |
| 639.0 |
| 595.0 |
| 677.0 |
| 601.0 |
| 623.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,015.0 |
| 15,851.0 |
| 15,338.0 |
| 14,916.0 |
| 13,684.0 |
| 13,472.0 |
| 13,784.0 |
| 14,682.0 |
| 14,087.0 |
| 12,527.0 |
| 13,051.0 |
| - |
| 9,999.0 |
| 11,958.0 |
| 9,757.0 |
| 10,112.0 |
| 12,322.0 |
| 14,683.0 |
| 13,780.0 |
| 15,845.0 |
| 16,223.0 |
| 17,192.0 |
| 14,637.0 |
| 14,612.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43,407.0 |
| 41,267.0 |
| 39,051.0 |
| 36,452.0 |
| 34,723.0 |
| 34,138.0 |
| 33,384.0 |
| 32,402.0 |
| 31,602.0 |
| 31,218.0 |
| - |
| 30,201.0 |
| 29,364.0 |
| 27,769.0 |
| 24,395.0 |
| 20,070.0 |
| 16,247.0 |
| 12,938.0 |
| 10,260.0 |
| 7,893.0 |
| 6,247.0 |
| 5,469.0 |
| 5,299.0 |
| (560.0) |
| (364.0) |
| (138.0) |
| (91.0) |
| 2.0 |
| 47.0 |
| 81.0 |
| 110.0 |
| 71.0 |
| (11.0) |
| (9.0) |
| 6.0 |
| - |
| 8.0 |
| 6.0 |
| (5.0) |
| 10.0 |
| 22.0 |
| 43.0 |
| 24.0 |
| 29.0 |
| 12.0 |
| (7.0) |
| (7.0) |
| (35.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 867.0 |
| 863.0 |
| 870.0 |
| 870.0 |
| 869.0 |
| 869.0 |
| 867.0 |
| 849.0 |
| 848.0 |
| 848.0 |
| 848.0 |
| 848.0 |
| 49,281.0 |
| 47,845.0 |
| 45,908.0 |
| 43,933.0 |
| 42,259.0 |
| 40,663.0 |
| 39,907.0 |
| 38,996.0 |
| 37,820.0 |
| 37,023.0 |
| 36,500.0 |
| - |
| 35,323.0 |
| 34,567.0 |
| 33,869.0 |
| 32,294.0 |
| 28,649.0 |
| 25,697.0 |
| 22,526.0 |
| 18,621.0 |
| 16,171.0 |
| 14,287.0 |
| 12,320.0 |
| 12,080.0 |
| 45,908.0 |
| 43,933.0 |
| 42,259.0 |
| 40,663.0 |
| 39,907.0 |
| 38,996.0 |
| 37,820.0 |
| 37,023.0 |
| 36,500.0 |
| - |
| 36,190.0 |
| 35,430.0 |
| 34,739.0 |
| 33,164.0 |
| 29,518.0 |
| 26,566.0 |
| 23,393.0 |
| 19,470.0 |
| 17,019.0 |
| 15,135.0 |
| 13,168.0 |
| 12,928.0 |
| (2,466.0) |
| (7,608.0) |
| (7,462.0) |
| (6,184.0) |
| (5,712.0) |
| (7,354.0) |
| (7,937.0) |
| (6,881.0) |
| (6,507.0) |
| - |
| (3,811.0) |
| (3,719.0) |
| (5,165.0) |
| (5,943.0) |
| (5,617.0) |
| (6,528.0) |
| (4,773.0) |
| (4,166.0) |
| (3,169.0) |
| (2,781.0) |
| (3,014.0) |
| (3,642.0) |
| 14,584.0 |
| 13,679.0 |
| 13,483.0 |
| 13,099.0 |
| 11,846.0 |
| 10,841.0 |
| 11,330.0 |
| 11,714.0 |
| 10,154.0 |
| 9,850.0 |
| - |
| 9,669.0 |
| 9,189.0 |
| 9,850.0 |
| 10,285.0 |
| 9,616.0 |
| 9,701.0 |
| 7,775.0 |
| 7,123.0 |
| 5,880.0 |
| 4,738.0 |
| 3,958.0 |
| 4,660.0 |
| 45,908.0 |
| 43,933.0 |
| 42,259.0 |
| 40,663.0 |
| 39,907.0 |
| 38,996.0 |
| 37,820.0 |
| 37,023.0 |
| 36,500.0 |
| - |
| 35,323.0 |
| 34,567.0 |
| 33,869.0 |
| 32,294.0 |
| 28,649.0 |
| 25,697.0 |
| 22,526.0 |
| 18,621.0 |
| 16,171.0 |
| 14,287.0 |
| 12,320.0 |
| 12,080.0 |
| 46,203.0 |
| 44,333.0 |
| 42,356.0 |
| 40,681.0 |
| 39,093.0 |
| 38,343.0 |
| 37,434.0 |
| 36,260.0 |
| 35,463.0 |
| 34,939.0 |
| - |
| 33,756.0 |
| 32,989.0 |
| 32,285.0 |
| 30,735.0 |
| 27,087.0 |
| 24,121.0 |
| 20,930.0 |
| 17,006.0 |
| 14,538.0 |
| 12,672.0 |
| 11,875.0 |
| 11,512.0 |