| (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 | 1,116.0 | 1,738.0 | 3,323.0 | 6,133.0 | 3,147.0 | 2,514.0 | 1,614.0 | 3,019.0 | 3,119.0 | 2,711.0 | 3,074.0 | 5,207.0 | 5,400.0 | 3,474.0 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,116.0 | 1,738.0 | 3,323.0 | 6,133.0 | 3,147.0 | 2,514.0 | 1,614.0 | 3,019.0 | 3,119.0 | 2,711.0 | 3,074.0 | 5,207.0 | 5,400.0 | 3,474.0 | 0.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 9,771.0 | 11,033.0 | 11,730.0 | 10,985.0 | 7,470.0 | 6,522.0 | 8,510.0 | 6,173.0 | 7,506.0 | - | - | 2.0 | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 5,097.0 | 3,995.0 | 3,750.0 | 3,276.0 | 3,394.0 | 3,893.0 | 3,776.0 | 3,543.0 | 3,395.0 | 3,150.0 | 3,477.0 | 3,397.0 | 3,354.0 | 3,430.0 | 3,466.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 35,197.0 | 33,742.0 | 31,989.0 | 30,310.0 | 27,145.0 | 24,426.0 | 23,829.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | 10,748.0 | 7,629.0 | 5,171.0 | 8,043.0 | 6,113.0 | 7,242.0 | 6,395.0 | 5,155.0 | 7,488.0 | 9,948.0 | - | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 28.0 | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1,038.0 | 1,831.0 | 1,482.0 | 529.0 | 1,489.0 | 987.0 | 547.0 | 67.0 | 41.0 | 1,000.0 | 44.0 | 870.0 | 24.0 | 13.0 | 30.0 | - | |
| (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 | 5,150.0 | 1,116.0 | 1,845.0 | 1,052.0 | 1,489.0 | 1,738.0 | 1,637.0 | 2,444.0 | 1,570.0 | 3,323.0 | 3,539.0 | 3,029.0 | 6,965.0 | 6,133.0 | ||||||||||||||||||||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Prepaid Expenses | 1,287.0 | 1,144.0 | 1,138.0 | 1,528.0 | 686.0 | 347.0 | 495.0 | 474.0 | 370.0 | 422.0 | 532.0 | 833.0 | 851.0 | 655.0 | 457.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 17,271.0 | 17,910.0 | 19,941.0 | 21,922.0 | 14,697.0 | 13,276.0 | 14,395.0 | 13,209.0 | 14,390.0 | 12,680.0 | 12,256.0 | 16,692.0 | 19,237.0 | 17,962.0 | 13,948.0 | - | - |
| 23,156.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 13,179.0 | 12,282.0 | 11,134.0 | 10,589.0 | 9,799.0 | 9,028.0 | 8,422.0 | 8,385.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 22,018.0 | 21,460.0 | 20,855.0 | 19,721.0 | 17,346.0 | 15,398.0 | 15,407.0 | 14,771.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 11,425.0 | 14,013.0 | 14,728.0 | 14,414.0 | 12,832.0 | 13,037.0 | 14,284.0 | 14,218.0 | 13,733.0 | 13,102.0 | 11,977.0 | 10,035.0 | 11,080.0 | 10,291.0 | 10,233.0 | - | - |
| Goodwill | 1,433.0 | 1,575.0 | 1,550.0 | 1,486.0 | 1,484.0 | 1,425.0 | 3,270.0 | 3,270.0 | 3,270.0 | 3,270.0 | 3,275.0 | 3,274.0 | 3,096.0 | 3,344.0 | 3,332.0 | - | - |
| Intangible Assets | 978.0 | 1,161.0 | 920.0 | 831.0 | 813.0 | 843.0 | 869.0 | 869.0 | 876.0 | 888.0 | 906.0 | 900.0 | 698.0 | 724.0 | 732.0 | - | - |
| Operating Lease Right Of Use Assets | 1,807.0 | 1,320.0 | 1,116.0 | 995.0 | 1,050.0 | 1,211.0 | 1,312.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,996.0 | 2,294.0 | 2,076.0 | 2,090.0 | 1,694.0 | 1,837.0 | 1,829.0 | 515.0 | 434.0 | 426.0 | 279.0 | 291.0 | 149.0 | 165.0 | 122.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 73,680.0 | 72,582.0 | 75,501.0 | 76,442.0 | 55,594.0 | 54,721.0 | 58,720.0 | 54,302.0 | 54,371.0 | 51,653.0 | 48,580.0 | 48,692.0 | 49,769.0 | 48,073.0 | 43,211.0 | 44,955.0 | - |
| - |
| - |
| Short Term Debt | 1,038.0 | 1,831.0 | 1,482.0 | 529.0 | 1,489.0 | 987.0 | 547.0 | 67.0 | 41.0 | 1,000.0 | 44.0 | 842.0 | 24.0 | 13.0 | 30.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 574.0 | 421.0 | 362.0 | 282.0 | 343.0 | 369.0 | 455.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1,379.0 | 1,160.0 | 1,410.0 | 1,876.0 | 959.0 | 1,058.0 | 835.0 | 442.0 | 455.0 | 520.0 | 378.0 | 848.0 | 469.0 | 417.0 | 411.0 | - | - |
| Total Current Liabilities | 13,326.0 | 15,087.0 | 15,856.0 | 15,889.0 | 12,801.0 | 9,518.0 | 11,646.0 | 8,935.0 | 10,107.0 | 9,463.0 | 7,531.0 | 11,094.0 | 12,931.0 | 12,482.0 | 12,384.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1,296.0 | 934.0 | 790.0 | 745.0 | 725.0 | 853.0 | 806.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7,308.0 | 7,101.0 | 7,424.0 | 6,671.0 | 5,475.0 | 5,644.0 | 5,553.0 | 5,275.0 | 5,008.0 | 6,743.0 | 6,041.0 | 5,491.0 | 6,125.0 | 5,444.0 | 5,803.0 | - | - |
| Pension Obligations | 573.0 | 703.0 | 630.0 | 937.0 | 1,055.0 | 1,341.0 | 1,044.0 | 867.0 | 884.0 | 1,216.0 | 1,285.0 | 1,305.0 | 921.0 | 1,325.0 | 117.0 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 43,439.0 | 44,119.0 | 43,851.0 | 42,336.0 | 33,957.0 | 33,198.0 | 31,551.0 | 27,149.0 | 26,943.0 | 27,928.0 | 24,642.0 | 26,655.0 | 27,406.0 | 27,267.0 | 19,918.0 | 18,929.0 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 33,239.0 | 30,771.0 | 30,550.0 | 25,432.0 | 16,216.0 | 16,500.0 | 22,064.0 | 20,489.0 | 16,306.0 | 12,608.0 | 12,348.0 | 9,309.0 | 5,622.0 | 2,713.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (167.0) | (407.0) | (282.0) | (460.0) | (445.0) | (789.0) | (788.0) | (692.0) | (617.0) | (995.0) | (653.0) | (531.0) | 37.0 | (314.0) | 122.0 | 214.0 | 329.0 |
| Treasury Stock | - | - | - | 15,276.0 | 17,116.0 | 17,116.0 | 16,673.0 | 15,023.0 | 10,378.0 | 8,788.0 | 7,746.0 | 6,234.0 | 2,602.0 | 356.0 | 0.0 | - | - |
| Minority Interest | 1,148.0 | 1,055.0 | 1,067.0 | 4,612.0 | 2,471.0 | 2,539.0 | 2,259.0 | 2,500.0 | 2,343.0 | 1,335.0 | 838.0 | 447.0 | 442.0 | 31.0 | 29.0 | - | - |
| Total Stockholders Equity | 29,093.0 | 27,408.0 | 30,583.0 | 29,494.0 | 19,166.0 | 18,984.0 | 24,910.0 | 24,653.0 | 25,085.0 | 22,390.0 | 23,100.0 | 21,590.0 | 21,950.0 | 20,775.0 | 23,264.0 | 26,026.0 | 26,940.0 |
| Total Equity | 30,241.0 | 28,463.0 | 31,650.0 | 34,106.0 | 21,637.0 | 21,523.0 | 27,169.0 | 27,153.0 | 27,428.0 | 23,725.0 | 23,938.0 | 22,037.0 | 22,392.0 | 20,806.0 | 23,293.0 | 26,026.0 | 26,940.0 |
| - |
| Net debt | (78.0) | 93.0 | (1,841.0) | (5,604.0) | (1,658.0) | (1,527.0) | (1,067.0) | (2,952.0) | (3,078.0) | (1,711.0) | (3,030.0) | (4,337.0) | (5,376.0) | (3,461.0) | 30.0 | - | - |
| Working Capital | 3,945.0 | 2,823.0 | 4,085.0 | 6,033.0 | 1,896.0 | 3,758.0 | 2,749.0 | 4,274.0 | 4,283.0 | 3,217.0 | 4,725.0 | 5,598.0 | 6,306.0 | 5,480.0 | 1,564.0 | - | - |
| Book Value | 29,093.0 | 27,408.0 | 30,583.0 | 29,494.0 | 19,166.0 | 18,984.0 | 24,910.0 | 24,653.0 | 25,085.0 | 22,390.0 | 23,100.0 | 21,590.0 | 21,950.0 | 20,775.0 | 23,264.0 | 26,026.0 | 26,940.0 |
| Tangible Book Value | 26,682.0 | 24,672.0 | 28,113.0 | 27,177.0 | 16,869.0 | 16,716.0 | 20,771.0 | 20,514.0 | 20,939.0 | 18,232.0 | 18,919.0 | 17,416.0 | 18,156.0 | 16,707.0 | 19,200.0 | - | - |
| 3,744.0 |
| 2,809.0 |
| 3,335.0 |
| 3,147.0 |
| 2,897.0 |
| 2,207.0 |
| 1,351.0 |
| 2,514.0 |
| 1,462.0 |
| 1,890.0 |
| 1,221.0 |
| 1,614.0 |
| 2,268.0 |
| 1,819.0 |
| 1,253.0 |
| 3,019.0 |
| 924.0 |
| 1,884.0 |
| 842.0 |
| 3,119.0 |
| 1,547.0 |
| 2,161.0 |
| 1,513.0 |
| 2,711.0 |
| 2,337.0 |
| 2,232.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,150.0 | 1,116.0 | 1,845.0 | 1,052.0 | 1,489.0 | 1,738.0 | 1,637.0 | 2,444.0 | 1,570.0 | 3,323.0 | 3,539.0 | 3,029.0 | 6,965.0 | 6,133.0 | 3,744.0 | 2,809.0 | 3,335.0 | 3,147.0 | 2,897.0 | 2,207.0 | 1,351.0 | 2,514.0 | 1,462.0 | 1,890.0 | 1,221.0 | 1,614.0 | 2,268.0 | 1,819.0 | 1,253.0 | 3,019.0 | 924.0 | 1,884.0 | 842.0 | 3,119.0 | 1,547.0 | 2,161.0 | 1,513.0 | 2,711.0 | 2,337.0 | 2,232.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 11,910.0 | 9,771.0 | 10,543.0 | 11,338.0 | 10,221.0 | 11,033.0 | 10,440.0 | 10,887.0 | 11,532.0 | 11,730.0 | 11,976.0 | 9,458.0 | 9,326.0 | 10,985.0 | 13,652.0 | 13,393.0 | 10,455.0 | 7,470.0 | 8,006.0 | 8,062.0 | 8,165.0 | 6,522.0 | 5,963.0 | 4,852.0 | 4,559.0 | 8,510.0 | 7,086.0 | 6,727.0 | 7,303.0 | 6,173.0 | 7,971.0 | 7,173.0 | 6,124.0 | 7,506.0 | 6,355.0 | - | - | 6,397.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,723.0 | 5,097.0 | 6,419.0 | 5,583.0 | 5,240.0 | 3,995.0 | 6,037.0 | 6,522.0 | 6,286.0 | 3,750.0 | 5,732.0 | 6,380.0 | 5,445.0 | 3,276.0 | 4,294.0 | 4,580.0 | 4,530.0 | 3,394.0 | 4,400.0 | 4,752.0 | 4,273.0 | 3,893.0 | 4,897.0 | 5,136.0 | 5,331.0 | 3,776.0 | 5,521.0 | 5,093.0 | 5,344.0 | 3,543.0 | 5,544.0 | 4,901.0 | 4,743.0 | 3,395.0 | 4,455.0 | 4,245.0 | 4,387.0 | 3,150.0 | 3,905.0 | 3,993.0 |
| Prepaid Expenses | 3,613.0 | 1,287.0 | 1,616.0 | 1,478.0 | 1,329.0 | 1,144.0 | 1,193.0 | 1,063.0 | 1,316.0 | 1,138.0 | 1,249.0 | 1,031.0 | 934.0 | 1,528.0 | 1,580.0 | 1,710.0 | 1,534.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 27,396.0 | 17,271.0 | 22,017.0 | 21,076.0 | 18,279.0 | 17,910.0 | 19,307.0 | 20,916.0 | 20,704.0 | 19,941.0 | 22,496.0 | 19,898.0 | 22,670.0 | 21,922.0 | 23,270.0 | 22,492.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36,913.0 | 36,236.0 | 35,706.0 | 35,197.0 | 34,781.0 | 34,328.0 | 34,125.0 | 33,742.0 | 33,348.0 | 32,994.0 | 32,659.0 | 31,989.0 | 31,362.0 | 31,310.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,433.0 | 1,433.0 | 1,433.0 | 1,433.0 | 1,575.0 | 1,575.0 | 1,574.0 | 1,553.0 | 1,553.0 | 1,550.0 | 1,555.0 | 1,486.0 | 1,486.0 | 1,486.0 | 1,486.0 | 1,486.0 | 1,484.0 | 1,484.0 | ||||||||||||||||||||||
| Intangible Assets | 969.0 | 978.0 | 1,029.0 | 1,060.0 | 1,167.0 | 1,161.0 | 1,157.0 | 901.0 | 911.0 | 920.0 | 926.0 | 786.0 | 793.0 | 831.0 | 845.0 | 812.0 | 819.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3,132.0 | 2,996.0 | 2,755.0 | 2,422.0 | 2,492.0 | 2,294.0 | 2,223.0 | 2,155.0 | 2,090.0 | 2,076.0 | 1,960.0 | 1,952.0 | 1,913.0 | 2,090.0 | 2,004.0 | 1,617.0 | 1,683.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 84,084.0 | 73,680.0 | 76,116.0 | 75,942.0 | 71,838.0 | 72,582.0 | 75,080.0 | 75,945.0 | 76,399.0 | 75,501.0 | 77,786.0 | 74,886.0 | 77,262.0 | 76,442.0 | 77,339.0 | 62,812.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 9,923.0 | 10,748.0 | 11,449.0 | 12,513.0 | 12,047.0 | 7,629.0 | 8,203.0 | 8,066.0 | 7,484.0 | 5,171.0 | 4,905.0 | 4,902.0 | 4,882.0 | 8,043.0 | 7,738.0 | 7,300.0 | 8,310.0 | 6,113.0 | 8,444.0 | 8,437.0 | 6,736.0 | 7,242.0 | 6,404.0 | 5,891.0 | 5,829.0 | 6,395.0 | 5,767.0 | 6,319.0 |
| Short Term Debt | 8,448.0 | 1,038.0 | 2,587.0 | 3,735.0 | 1,061.0 | 1,831.0 | 1,522.0 | 2,780.0 | 2,325.0 | 1,482.0 | 913.0 | 832.0 | 825.0 | 529.0 | 1,032.0 | 526.0 | 1,474.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2,285.0 | 1,379.0 | 1,703.0 | 1,698.0 | 1,478.0 | 1,160.0 | 1,612.0 | 1,250.0 | 1,322.0 | 1,410.0 | 1,671.0 | 1,965.0 | 1,487.0 | 1,876.0 | 1,983.0 | 1,213.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 24,191.0 | 13,326.0 | 17,946.0 | 19,685.0 | 14,883.0 | 15,087.0 | 15,922.0 | 18,271.0 | 17,667.0 | 15,856.0 | 17,416.0 | 14,971.0 | 14,705.0 | 15,889.0 | 17,882.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7,376.0 | 7,308.0 | 6,971.0 | 6,962.0 | 6,972.0 | 7,101.0 | 7,257.0 | 7,224.0 | 7,368.0 | 7,424.0 | 7,234.0 | 6,819.0 | 6,813.0 | 6,671.0 | 6,339.0 | 5,444.0 | ||||||||||||||||||||||||
| Pension Obligations | 562.0 | 573.0 | 562.0 | 611.0 | 690.0 | 703.0 | 662.0 | 626.0 | 613.0 | 630.0 | 581.0 | 924.0 | 931.0 | 937.0 | 1,021.0 | 971.0 | 1,049.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 54,403.0 | 43,439.0 | 48,039.0 | 47,315.0 | 43,485.0 | 44,119.0 | 45,296.0 | 45,438.0 | 45,606.0 | 43,851.0 | 45,797.0 | 43,826.0 | 42,346.0 | 42,336.0 | 44,030.0 | 38,239.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 32,934.0 | 33,239.0 | 30,818.0 | 31,172.0 | 30,785.0 | 30,771.0 | 31,237.0 | 31,372.0 | 30,846.0 | 30,550.0 | 29,751.0 | 28,122.0 | 26,903.0 | 25,432.0 | 24,008.0 | 19,087.0 | 16,391.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (231.0) | (167.0) | (163.0) | (118.0) | (313.0) | (407.0) | (141.0) | (309.0) | (312.0) | (282.0) | (385.0) | (272.0) | (373.0) | (460.0) | (994.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,526.0 | 13,802.0 | 13,736.0 | 17,116.0 | ||||||||||||||||||||||
| Minority Interest | 1,153.0 | 1,148.0 | 1,160.0 | 1,136.0 | 1,080.0 | 1,055.0 | 1,062.0 | 1,052.0 | 1,067.0 | 1,067.0 | 1,168.0 | 1,162.0 | 4,667.0 | 4,612.0 | 5,076.0 | 297.0 | 306.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 28,528.0 | 29,093.0 | 26,917.0 | 27,491.0 | 27,273.0 | 27,408.0 | 28,722.0 | 29,455.0 | 29,726.0 | 30,583.0 | 30,821.0 | 29,898.0 | 30,249.0 | 29,494.0 | 28,233.0 | 24,276.0 | ||||||||||||||||||||||||
| Total Equity | 29,681.0 | 30,241.0 | 28,077.0 | 28,627.0 | 28,353.0 | 28,463.0 | 29,784.0 | 30,507.0 | 30,793.0 | 31,650.0 | 31,989.0 | 31,060.0 | 34,916.0 | 34,106.0 | 33,309.0 | 24,573.0 | 22,121.0 | 21,637.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,448.0 | 1,038.0 | 2,587.0 | 3,735.0 | 1,061.0 | 1,831.0 | 1,522.0 | 2,780.0 | 2,325.0 | 1,482.0 | 913.0 | 832.0 | 825.0 | 529.0 | 1,032.0 | 526.0 | 1,474.0 | 1,489.0 | 1,489.0 | 2,489.0 | 516.0 | 987.0 | 1,860.0 | 1,783.0 | 2,243.0 | 547.0 | 842.0 | 667.0 | 30.0 | 67.0 | 316.0 | 341.0 | 42.0 | 41.0 | 706.0 | 493.0 | 609.0 | 550.0 | 1,583.0 | 1,532.0 |
| Net debt | 3,298.0 | (78.0) | 742.0 | 2,683.0 | (428.0) | 93.0 | (115.0) | 336.0 | 755.0 | (1,841.0) | (2,626.0) | (2,197.0) | (6,140.0) | (5,604.0) | (2,712.0) | (2,283.0) | (1,861.0) | (1,658.0) | ||||||||||||||||||||||
| Working Capital | 3,205.0 | 3,945.0 | 4,071.0 | 1,391.0 | 3,396.0 | 2,823.0 | 3,385.0 | 2,645.0 | 3,037.0 | 4,085.0 | 5,080.0 | 4,927.0 | 7,965.0 | 6,033.0 | 5,388.0 | 4,884.0 | 2,251.0 | |||||||||||||||||||||||
| Book Value | 28,528.0 | 29,093.0 | 26,917.0 | 27,491.0 | 27,273.0 | 27,408.0 | 28,722.0 | 29,455.0 | 29,726.0 | 30,583.0 | 30,821.0 | 29,898.0 | 30,249.0 | 29,494.0 | 28,233.0 | 24,276.0 | 21,815.0 | 19,166.0 | ||||||||||||||||||||||
| Tangible Book Value | 26,126.0 | 26,682.0 | 24,455.0 | 24,998.0 | 24,531.0 | 24,672.0 | 25,991.0 | 27,001.0 | 27,262.0 | 28,113.0 | 28,340.0 | 27,626.0 | 27,970.0 | 27,177.0 | 25,902.0 | 21,978.0 | 19,512.0 | |||||||||||||||||||||||
| 686.0 |
| 716.0 |
| 759.0 |
| 629.0 |
| 347.0 |
| 500.0 |
| 621.0 |
| 594.0 |
| 495.0 |
| 742.0 |
| 656.0 |
| 915.0 |
| 474.0 |
| 875.0 |
| 621.0 |
| 416.0 |
| 370.0 |
| 578.0 |
| 456.0 |
| 580.0 |
| 422.0 |
| 721.0 |
| 821.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,854.0 |
| 14,697.0 |
| 16,019.0 |
| 15,780.0 |
| 14,418.0 |
| 13,276.0 |
| 12,822.0 |
| 12,499.0 |
| 11,705.0 |
| 14,395.0 |
| 15,617.0 |
| 14,295.0 |
| 14,815.0 |
| 13,209.0 |
| 15,314.0 |
| 14,579.0 |
| 12,125.0 |
| 14,390.0 |
| 12,935.0 |
| 12,456.0 |
| 12,170.0 |
| 12,680.0 |
| 11,964.0 |
| 12,643.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,959.0 |
| 13,733.0 |
| 13,443.0 |
| 13,179.0 |
| 13,156.0 |
| 12,863.0 |
| 12,625.0 |
| 12,282.0 |
| 12,045.0 |
| 11,701.0 |
| 11,419.0 |
| 11,134.0 |
| 10,915.0 |
| 11,063.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,954.0 |
| 22,503.0 |
| 22,263.0 |
| 22,018.0 |
| 21,625.0 |
| 21,465.0 |
| 21,500.0 |
| 21,460.0 |
| 21,303.0 |
| 21,293.0 |
| 21,240.0 |
| 20,855.0 |
| 20,447.0 |
| 20,247.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,425.0 |
| 1,425.0 |
| 1,425.0 |
| 1,425.0 |
| 1,425.0 |
| 1,425.0 |
| 1,425.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,270.0 |
| 3,267.0 |
| 3,275.0 |
| 813.0 |
| 822.0 |
| 825.0 |
| 836.0 |
| 843.0 |
| 849.0 |
| 874.0 |
| 880.0 |
| 869.0 |
| 872.0 |
| 871.0 |
| 864.0 |
| 869.0 |
| 874.0 |
| 866.0 |
| 871.0 |
| 876.0 |
| 884.0 |
| 889.0 |
| 895.0 |
| 888.0 |
| 892.0 |
| 896.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,338.0 |
| 1,327.0 |
| 1,376.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,694.0 |
| 1,705.0 |
| 1,739.0 |
| 1,764.0 |
| 1,837.0 |
| 1,929.0 |
| 1,810.0 |
| 1,764.0 |
| 1,829.0 |
| 1,881.0 |
| 1,836.0 |
| 1,857.0 |
| 515.0 |
| 490.0 |
| 469.0 |
| 432.0 |
| 434.0 |
| 421.0 |
| 413.0 |
| 471.0 |
| 426.0 |
| 407.0 |
| 364.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60,638.0 |
| 55,594.0 |
| 56,407.0 |
| 56,977.0 |
| 55,496.0 |
| 54,721.0 |
| 54,281.0 |
| 54,518.0 |
| 53,460.0 |
| 58,720.0 |
| 58,741.0 |
| 57,781.0 |
| 57,855.0 |
| 54,302.0 |
| 55,884.0 |
| 54,826.0 |
| 52,132.0 |
| 54,371.0 |
| 52,712.0 |
| 51,828.0 |
| 51,405.0 |
| 51,653.0 |
| 50,254.0 |
| 50,361.0 |
| 1,489.0 |
| 1,489.0 |
| 2,489.0 |
| 516.0 |
| 987.0 |
| 1,860.0 |
| 1,783.0 |
| 2,243.0 |
| 547.0 |
| 842.0 |
| 667.0 |
| 30.0 |
| 67.0 |
| 316.0 |
| 341.0 |
| 42.0 |
| 41.0 |
| 706.0 |
| 493.0 |
| 609.0 |
| 550.0 |
| 1,583.0 |
| 1,532.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.0 |
| 467.0 |
| 459.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,207.0 |
| 959.0 |
| 1,466.0 |
| 1,343.0 |
| 1,204.0 |
| 1,058.0 |
| 1,524.0 |
| 1,431.0 |
| 1,960.0 |
| 835.0 |
| 1,116.0 |
| 916.0 |
| 988.0 |
| 442.0 |
| 583.0 |
| 461.0 |
| 435.0 |
| 455.0 |
| 545.0 |
| 574.0 |
| 612.0 |
| 520.0 |
| 633.0 |
| 487.0 |
| 17,608.0 |
| 17,603.0 |
| 12,801.0 |
| 13,921.0 |
| 14,551.0 |
| 11,431.0 |
| 9,518.0 |
| 10,513.0 |
| 10,023.0 |
| 10,529.0 |
| 11,646.0 |
| 12,083.0 |
| 11,171.0 |
| 11,328.0 |
| 8,935.0 |
| 11,974.0 |
| 11,732.0 |
| 9,236.0 |
| 10,107.0 |
| 9,905.0 |
| 8,874.0 |
| 8,730.0 |
| 9,463.0 |
| 10,100.0 |
| 10,400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 820.0 |
| 817.0 |
| 874.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,264.0 |
| 5,475.0 |
| 5,434.0 |
| 5,879.0 |
| 5,547.0 |
| 5,644.0 |
| 5,507.0 |
| 5,471.0 |
| 5,487.0 |
| 5,553.0 |
| 5,503.0 |
| 5,533.0 |
| 5,456.0 |
| 5,275.0 |
| 5,311.0 |
| 5,191.0 |
| 5,119.0 |
| 5,008.0 |
| 7,605.0 |
| 7,565.0 |
| 7,254.0 |
| 6,743.0 |
| 6,568.0 |
| 6,233.0 |
| 1,055.0 |
| 1,123.0 |
| 1,148.0 |
| 1,351.0 |
| 1,341.0 |
| 1,394.0 |
| 1,360.0 |
| 1,000.0 |
| 1,044.0 |
| 905.0 |
| 906.0 |
| 875.0 |
| 867.0 |
| 793.0 |
| 885.0 |
| 879.0 |
| 884.0 |
| 877.0 |
| 1,250.0 |
| 1,222.0 |
| 1,216.0 |
| 1,061.0 |
| 1,343.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,517.0 |
| 33,957.0 |
| 35,810.0 |
| 36,375.0 |
| 35,039.0 |
| 33,198.0 |
| 31,976.0 |
| 31,223.0 |
| 29,821.0 |
| 31,551.0 |
| 31,649.0 |
| 30,475.0 |
| 31,110.0 |
| 27,149.0 |
| 30,089.0 |
| 29,866.0 |
| 27,832.0 |
| 26,943.0 |
| 28,753.0 |
| 28,022.0 |
| 27,680.0 |
| 27,928.0 |
| 25,943.0 |
| 26,295.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,216.0 |
| 15,350.0 |
| 15,345.0 |
| 15,449.0 |
| 16,500.0 |
| 17,436.0 |
| 18,631.0 |
| 19,168.0 |
| 22,064.0 |
| 21,730.0 |
| 21,423.0 |
| 20,408.0 |
| 20,489.0 |
| 18,618.0 |
| 17,500.0 |
| 16,537.0 |
| 16,306.0 |
| 13,464.0 |
| 13,001.0 |
| 12,814.0 |
| 12,608.0 |
| 12,775.0 |
| 12,597.0 |
| (733.0) |
| (514.0) |
| (445.0) |
| (589.0) |
| (549.0) |
| (780.0) |
| (789.0) |
| (967.0) |
| (1,148.0) |
| (991.0) |
| (788.0) |
| (871.0) |
| (767.0) |
| (709.0) |
| (692.0) |
| (639.0) |
| (680.0) |
| (504.0) |
| (617.0) |
| (684.0) |
| (809.0) |
| (952.0) |
| (995.0) |
| (792.0) |
| (752.0) |
| 17,116.0 |
| 17,116.0 |
| 17,116.0 |
| 17,116.0 |
| 17,116.0 |
| 17,116.0 |
| 17,116.0 |
| 16,673.0 |
| 16,261.0 |
| 15,822.0 |
| 15,367.0 |
| 15,023.0 |
| 14,526.0 |
| 14,121.0 |
| 13,891.0 |
| 10,378.0 |
| 9,915.0 |
| 9,454.0 |
| 9,073.0 |
| 8,788.0 |
| 8,558.0 |
| 8,379.0 |
| 2,471.0 |
| 2,458.0 |
| 2,453.0 |
| 2,478.0 |
| 2,539.0 |
| 2,583.0 |
| 2,580.0 |
| 2,267.0 |
| 2,259.0 |
| 2,235.0 |
| 2,554.0 |
| 2,528.0 |
| 2,500.0 |
| 2,476.0 |
| 2,424.0 |
| 2,377.0 |
| 2,343.0 |
| 1,436.0 |
| 1,438.0 |
| 1,361.0 |
| 1,335.0 |
| 1,406.0 |
| 1,224.0 |
| 21,815.0 |
| 19,166.0 |
| 18,139.0 |
| 18,149.0 |
| 17,979.0 |
| 18,984.0 |
| 19,722.0 |
| 20,715.0 |
| 21,372.0 |
| 24,910.0 |
| 24,857.0 |
| 24,752.0 |
| 24,217.0 |
| 24,653.0 |
| 23,319.0 |
| 22,536.0 |
| 21,923.0 |
| 25,085.0 |
| 22,523.0 |
| 22,368.0 |
| 22,364.0 |
| 22,390.0 |
| 22,905.0 |
| 22,842.0 |
| 20,597.0 |
| 20,602.0 |
| 20,457.0 |
| 21,523.0 |
| 22,305.0 |
| 23,295.0 |
| 23,639.0 |
| 27,169.0 |
| 27,092.0 |
| 27,306.0 |
| 26,745.0 |
| 27,153.0 |
| 25,795.0 |
| 24,960.0 |
| 24,300.0 |
| 27,428.0 |
| 23,959.0 |
| 23,806.0 |
| 23,725.0 |
| 23,725.0 |
| 24,311.0 |
| 24,066.0 |
| (1,408.0) |
| 282.0 |
| (835.0) |
| (1,527.0) |
| 398.0 |
| (107.0) |
| 1,022.0 |
| (1,067.0) |
| (1,426.0) |
| (1,152.0) |
| (1,223.0) |
| (2,952.0) |
| (608.0) |
| (1,543.0) |
| (800.0) |
| (3,078.0) |
| (841.0) |
| (1,668.0) |
| (904.0) |
| (2,161.0) |
| (754.0) |
| (700.0) |
| 1,896.0 |
| 2,098.0 |
| 1,229.0 |
| 2,987.0 |
| 3,758.0 |
| 2,309.0 |
| 2,476.0 |
| 1,176.0 |
| 2,749.0 |
| 3,534.0 |
| 3,124.0 |
| 3,487.0 |
| 4,274.0 |
| 3,340.0 |
| 2,847.0 |
| 2,889.0 |
| 4,283.0 |
| 3,030.0 |
| 3,582.0 |
| 3,440.0 |
| 3,217.0 |
| 1,864.0 |
| 2,243.0 |
| 18,139.0 |
| 18,149.0 |
| 17,979.0 |
| 18,984.0 |
| 19,722.0 |
| 20,715.0 |
| 21,372.0 |
| 24,910.0 |
| 24,857.0 |
| 24,752.0 |
| 24,217.0 |
| 24,653.0 |
| 23,319.0 |
| 22,536.0 |
| 21,923.0 |
| 25,085.0 |
| 22,523.0 |
| 22,368.0 |
| 22,364.0 |
| 22,390.0 |
| 22,905.0 |
| 22,842.0 |
| 16,869.0 |
| 15,892.0 |
| 15,899.0 |
| 15,718.0 |
| 16,716.0 |
| 17,448.0 |
| 18,416.0 |
| 19,067.0 |
| 20,771.0 |
| 20,715.0 |
| 20,611.0 |
| 20,083.0 |
| 20,514.0 |
| 19,175.0 |
| 18,400.0 |
| 17,782.0 |
| 20,939.0 |
| 18,369.0 |
| 18,209.0 |
| 18,199.0 |
| 18,232.0 |
| 18,746.0 |
| 18,671.0 |