| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 8,049.0 | 6,662.0 | 9,081.0 | 7,776.0 | 5,197.0 | 4,794.0 | 7,349.0 | 7,575.0 | 2,883.0 | 1,590.0 | 1,393.0 | 2,201.0 | 1,604.0 | 1,414.0 |
| Restricted Cash | 0.0 | 1.0 | 3.0 | 17.0 | 109.0 | 81.0 | 64.0 | 75.0 | 81.0 | 17.0 | 18.0 | - | - | - |
| Short Term Investments | 2,373.0 | 4,262.0 | 4,979.0 | 3,092.0 | 4,303.0 | 8,289.0 | 3,412.0 | 1,534.0 | 2,812.0 | 3,385.0 | 2,018.0 | 29.0 | - | - |
| Cash And Short Term Investments | 10,422.0 | 10,924.0 | 14,060.0 | 10,868.0 | 9,500.0 | 13,083.0 | 10,761.0 | 9,109.0 | 5,695.0 | 4,975.0 | 3,411.0 | 2,230.0 | 1,604.0 | 1,414.0 |
| Receivables | ||||||||||||||
| Accounts Receivable | 840.0 | 984.0 | 1,069.0 | 963.0 | 800.0 | 577.0 | 435.0 | 313.0 | 283.0 | 214.0 | 137.0 | 65.0 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 9,814.0 | 8,991.0 | 8,436.0 | 8,112.0 | 7,590.0 | 7,009.0 | 6,416.0 | 5,907.0 | 5,158.0 | 4,500.0 | 3,849.0 | 2,862.0 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 240.0 | 227.0 | 139.0 | 126.0 | 197.0 | 252.0 | 232.0 | 281.0 | 257.0 | 192.0 | 145.0 | 115.0 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 9,987.0 | 9,879.0 | 9,676.0 | 10,417.0 | 8,049.0 | 8,939.0 | 4,965.0 | 0.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 9,987.0 | 9,879.0 | 9,676.0 | 10,417.0 | 8,049.0 | 8,939.0 | 4,965.0 | 1,998.0 | - | - | - | - | - | - |
| Net 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 | 6,977.0 | 8,049.0 | 8,995.0 | 6,688.0 | 7,569.0 | 6,662.0 | 7,372.0 | 7,801.0 | 9,693.0 | 9,081.0 | 6,816.0 | 5,504.0 | 7,101.0 | 7,776.0 | ||||||||||||||||||||||||||
| 1,827.0 |
| 1,664.0 |
| 2,509.0 |
| 1,898.0 |
| 1,287.0 |
| 1,148.0 |
| 800.0 |
| 947.0 |
| 713.0 |
| 833.0 |
| 655.0 |
| 378.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 59,759.0 | 58,206.0 | 62,569.0 | 57,424.0 | 52,574.0 | 50,995.0 | 38,495.0 | 32,963.0 | 32,645.0 | 25,733.0 | 20,648.0 | 17,565.0 | - | - |
| Accumulated Depreciation | 8,114.0 | 7,483.0 | 6,948.0 | 6,382.0 | 5,681.0 | 5,202.0 | 4,723.0 | 4,183.0 | 3,630.0 | 3,018.0 | 2,505.0 | 1,940.0 | - | - |
| Property,Plant & Equipment Net | 1,700.0 | 1,508.0 | 1,488.0 | 1,730.0 | 1,909.0 | 1,807.0 | 1,693.0 | 1,724.0 | 1,528.0 | 1,482.0 | 1,344.0 | 922.0 | - | - |
| Long Term Investments | 4,330.0 | 4,583.0 | 3,273.0 | 5,018.0 | 6,797.0 | 6,089.0 | 2,863.0 | 971.0 | 1,961.0 | 1,539.0 | 2,348.0 | 31.0 | - | - |
| Equity Method Investments | 215.0 | 200.0 | 182.0 | 136.0 | 79.0 | 10.0 | 27.0 | - | - | - | - | - | - | - |
| Goodwill | 10,864.0 | 10,837.0 | 11,026.0 | 11,209.0 | 11,454.0 | 9,135.0 | 6,212.0 | 6,284.0 | 4,339.0 | 4,059.0 | 4,069.0 | 3,189.0 | 3,187.0 | - |
| Intangible Assets | 208.0 | 326.0 | 537.0 | 788.0 | 1,332.0 | 1,048.0 | 778.0 | 825.0 | 168.0 | 211.0 | 358.0 | 156.0 | - | - |
| Operating Lease Right Of Use Assets | 539.0 | 599.0 | 390.0 | 574.0 | 659.0 | 707.0 | 479.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3,312.0 | 3,265.0 | 3,273.0 | 2,455.0 | 1,737.0 | 1,305.0 | 1,292.0 | 565.0 | 133.0 | 79.0 | 114.0 | 54.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 80,173.0 | 78,725.0 | 82,166.0 | 78,624.0 | 75,803.0 | 70,379.0 | 51,333.0 | 43,332.0 | 40,774.0 | 33,103.0 | 28,881.0 | 21,917.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1,998.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 148.0 | 135.0 | 144.0 | 151.0 | 142.0 | 144.0 | 104.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 6,005.0 | 5,592.0 | 6,392.0 | 4,868.0 | 3,755.0 | 2,648.0 | 2,087.0 | 2,002.0 | 1,781.0 | 1,459.0 | 1,179.0 | 1,434.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 46,443.0 | 45,490.0 | 48,466.0 | 45,008.0 | 43,029.0 | 38,447.0 | 26,919.0 | 25,904.0 | 22,863.0 | 16,878.0 | 13,617.0 | 13,283.0 | - | - |
| 548.0 |
| 629.0 |
| 416.0 |
| 569.0 |
| 620.0 |
| 642.0 |
| 403.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,487.0 | 2,939.0 | 2,973.0 | 2,925.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 1,505.0 | 386.0 | - | - |
| Total Liabilities | 59,917.0 | 58,308.0 | 61,115.0 | 58,350.0 | 54,076.0 | 50,316.0 | 34,404.0 | 27,946.0 | 24,780.0 | 18,391.0 | 15,122.0 | 13,669.0 | - | - |
| 21,582.0 |
| 20,705.0 |
| 19,642.0 |
| 18,327.0 |
| 17,208.0 |
| 16,644.0 |
| 15,588.0 |
| 14,939.0 |
| 14,314.0 |
| 13,579.0 |
| 13,100.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | 32,470.0 | 27,347.0 | 23,200.0 | 18,954.0 | 16,535.0 | 12,366.0 | 8,342.0 | 5,880.0 | 3,823.0 | 2,069.0 | 668.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (658.0) | (550.0) | (746.0) | (928.0) | (136.0) | (484.0) | (173.0) | 78.0 | (142.0) | 59.0 | (9.0) | 110.0 | (61.0) | - |
| Treasury Stock | - | - | - | - | 11,880.0 | 8,507.0 | 6,872.0 | 5,511.0 | 2,001.0 | 995.0 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 44.0 | 44.0 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 20,256.0 | 20,417.0 | 21,051.0 | 20,274.0 | 21,727.0 | 20,019.0 | 16,885.0 | 15,386.0 | 15,994.0 | 14,712.0 | 13,759.0 | 8,248.0 | 7,390.0 | 6,181.0 |
| Total Equity | 20,256.0 | 20,417.0 | 21,051.0 | 20,274.0 | 21,727.0 | 20,063.0 | 16,929.0 | 15,386.0 | 15,994.0 | 14,712.0 | 13,759.0 | 8,248.0 | 7,390.0 | 6,181.0 |
| (435.0) |
| (1,045.0) |
| (4,384.0) |
| (451.0) |
| (1,451.0) |
| (4,144.0) |
| (5,796.0) |
| (7,111.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 13,316.0 | 12,716.0 | 14,103.0 | 12,416.0 | 9,545.0 | 12,548.0 | 11,576.0 | 7,059.0 | 9,782.0 | 8,855.0 | 7,031.0 | 4,282.0 | - | - |
| Book Value | 20,256.0 | 20,417.0 | 21,051.0 | 20,274.0 | 21,727.0 | 20,019.0 | 16,885.0 | 15,386.0 | 15,994.0 | 14,712.0 | 13,759.0 | 8,248.0 | 7,390.0 | 6,181.0 |
| Tangible Book Value | 9,184.0 | 9,254.0 | 9,488.0 | 8,277.0 | 8,941.0 | 9,836.0 | 9,895.0 | 8,277.0 | 11,487.0 | 10,442.0 | 9,332.0 | 4,903.0 | 4,203.0 | - |
| 6,659.0 |
| 4,583.0 |
| 4,861.0 |
| 5,197.0 |
| 7,782.0 |
| 5,745.0 |
| 5,717.0 |
| 4,794.0 |
| 6,112.0 |
| 6,353.0 |
| 7,854.0 |
| 7,349.0 |
| 6,877.0 |
| 4,909.0 |
| 4,515.0 |
| - |
| 8,147.0 |
| 2,840.0 |
| 2,879.0 |
| 2,883.0 |
| 2,330.0 |
| 1,271.0 |
| 1,240.0 |
| 1,590.0 |
| 1,369.0 |
| 2,018.0 |
| Restricted Cash | - | - | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 3.0 | 3.0 | 3.0 | 6.0 | 11.0 | 13.0 | 17.0 | 21.0 | 22.0 | 27.0 | 109.0 | 23.0 | 18.0 | 26.0 | 81.0 | 77.0 | 69.0 | 68.0 | 64.0 | 67.0 | 72.0 | 73.0 | - | 78.0 | 77.0 | 81.0 | 81.0 | 81.0 | 76.0 | 19.0 | 17.0 | 18.0 | 17.0 |
| Short Term Investments | 2,365.0 | 2,373.0 | 1,760.0 | 3,320.0 | 3,762.0 | 4,262.0 | 4,647.0 | 5,915.0 | 4,625.0 | 4,979.0 | 4,731.0 | 4,398.0 | 3,559.0 | 3,092.0 | 4,190.0 | 4,723.0 | 3,104.0 | 4,303.0 | 5,510.0 | 6,650.0 | 7,369.0 | 8,289.0 | 8,046.0 | 6,695.0 | 2,332.0 | 3,412.0 | 3,585.0 | 3,506.0 | 3,334.0 | - | 1,440.0 | 2,125.0 | 3,427.0 | 2,812.0 | 2,591.0 | 2,820.0 | 2,815.0 | 3,385.0 | 3,719.0 | 2,939.0 |
| Cash And Short Term Investments | 9,342.0 | 10,422.0 | 10,755.0 | 10,008.0 | 11,331.0 | 10,924.0 | 12,019.0 | 13,716.0 | 14,318.0 | 14,060.0 | 11,547.0 | 9,902.0 | 10,660.0 | 10,868.0 | 10,849.0 | 9,306.0 | 7,965.0 | 9,500.0 | 13,292.0 | 12,395.0 | 13,086.0 | 13,083.0 | 14,158.0 | 13,048.0 | 10,186.0 | 10,761.0 | 10,462.0 | 8,415.0 | 7,849.0 | - | 9,587.0 | 4,965.0 | 6,306.0 | 5,695.0 | 4,921.0 | 4,091.0 | 4,055.0 | 4,975.0 | 5,088.0 | 4,957.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 843.0 | 840.0 | 973.0 | 1,099.0 | 1,082.0 | 984.0 | 1,038.0 | 987.0 | 1,108.0 | 1,069.0 | 988.0 | 928.0 | 967.0 | 963.0 | 889.0 | 867.0 | 850.0 | 800.0 | 736.0 | 693.0 | 674.0 | 577.0 | 482.0 | 446.0 | 412.0 | 435.0 | 417.0 | 379.0 | 409.0 | - | 412.0 | 283.0 | 258.0 | 283.0 | 301.0 | 176.0 | 178.0 | 214.0 | 187.0 | 167.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,779.0 | 1,827.0 | 1,980.0 | 2,094.0 | 1,888.0 | 1,664.0 | 4,060.0 | 3,954.0 | 4,418.0 | 2,509.0 | 2,228.0 | 2,202.0 | 2,162.0 | 1,898.0 | 2,541.0 | 2,109.0 | 1,298.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 59,995.0 | 59,759.0 | 60,176.0 | 59,879.0 | 60,611.0 | 58,206.0 | 62,673.0 | 62,972.0 | 63,706.0 | 62,569.0 | 56,635.0 | 54,125.0 | 56,560.0 | 57,424.0 | 55,105.0 | 55,252.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 1,529.0 | 1,589.0 | 1,633.0 | 1,730.0 | 1,773.0 | 1,832.0 | 1,861.0 | |||||||||||||||||||||||
| Long Term Investments | 4,125.0 | 4,330.0 | 3,601.0 | 3,645.0 | 4,613.0 | 4,583.0 | 4,282.0 | 4,653.0 | 3,409.0 | 3,273.0 | 3,855.0 | 4,543.0 | 4,632.0 | 5,018.0 | 5,215.0 | 6,270.0 | 7,145.0 | |||||||||||||||||||||||
| Equity Method Investments | 215.0 | 215.0 | 213.0 | 203.0 | 203.0 | 200.0 | 208.0 | 202.0 | 185.0 | 182.0 | 168.0 | 154.0 | 142.0 | 136.0 | 122.0 | 104.0 | 92.0 | |||||||||||||||||||||||
| Goodwill | 10,946.0 | 10,864.0 | 10,941.0 | 10,976.0 | 10,910.0 | 10,837.0 | 10,996.0 | 10,816.0 | 10,916.0 | 11,026.0 | 10,935.0 | 11,067.0 | 11,195.0 | 11,209.0 | 11,053.0 | 11,146.0 | 11,370.0 | 11,454.0 | ||||||||||||||||||||||
| Intangible Assets | 206.0 | 208.0 | 226.0 | 271.0 | 296.0 | 326.0 | 393.0 | 403.0 | 465.0 | 537.0 | 564.0 | 640.0 | 730.0 | 788.0 | 855.0 | 1,001.0 | 1,185.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 499.0 | 539.0 | 566.0 | 546.0 | 576.0 | 599.0 | 631.0 | 603.0 | 505.0 | 390.0 | 423.0 | 495.0 | 512.0 | 574.0 | 588.0 | 642.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3,566.0 | 3,312.0 | 3,201.0 | 3,381.0 | 3,307.0 | 3,265.0 | 3,671.0 | 3,713.0 | 3,425.0 | 3,273.0 | 2,922.0 | 2,615.0 | 2,436.0 | 2,455.0 | 2,434.0 | 2,309.0 | 1,862.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 80,546.0 | 80,173.0 | 79,801.0 | 79,777.0 | 81,274.0 | 78,725.0 | 83,511.0 | 84,016.0 | 83,347.0 | 82,166.0 | 76,440.0 | 74,579.0 | 77,186.0 | 78,624.0 | 76,435.0 | 77,810.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 162.0 | 240.0 | 208.0 | 221.0 | 175.0 | 227.0 | 165.0 | 133.0 | 108.0 | 139.0 | 131.0 | 137.0 | 142.0 | 126.0 | 114.0 | 156.0 | 140.0 | 197.0 | 186.0 | 260.0 | 191.0 | 252.0 | 159.0 | 252.0 | 217.0 | 232.0 | 193.0 | 199.0 | 226.0 | - | 247.0 | 201.0 | 187.0 | 257.0 | - | 171.0 | 164.0 | 192.0 | 174.0 | 169.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 147.0 | 148.0 | 144.0 | 136.0 | 139.0 | 135.0 | 135.0 | 129.0 | 144.0 | 144.0 | 147.0 | 152.0 | 151.0 | 151.0 | 152.0 | 158.0 | ||||||||||||||||||||||||
| Accrued Expenses | 5,974.0 | 6,005.0 | 4,048.0 | 3,906.0 | 5,242.0 | 5,592.0 | 8,921.0 | 8,853.0 | 8,385.0 | 6,392.0 | 3,533.0 | 3,433.0 | 4,164.0 | 4,055.0 | 4,638.0 | 4,122.0 | 3,828.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 47,637.0 | 46,443.0 | 44,924.0 | 45,050.0 | 46,622.0 | 45,490.0 | 50,268.0 | 50,713.0 | 49,846.0 | 48,466.0 | 43,442.0 | 41,754.0 | 43,909.0 | 45,008.0 | 43,228.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9,409.0 | 9,987.0 | 11,276.0 | 11,296.0 | 11,417.0 | 9,879.0 | 9,976.0 | 9,727.0 | 9,683.0 | 9,676.0 | 10,640.0 | 10,549.0 | 10,481.0 | 10,417.0 | 10,241.0 | 10,198.0 | 8,222.0 | 8,049.0 | 7,949.0 | 8,945.0 | 8,942.0 | 8,939.0 | 8,937.0 | 8,934.0 | 7,967.0 | 4,965.0 | 4,964.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 505.0 | 548.0 | 575.0 | 565.0 | 599.0 | 629.0 | 664.0 | 632.0 | 524.0 | 416.0 | 449.0 | 509.0 | 529.0 | 569.0 | 566.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,476.0 | 3,487.0 | 3,403.0 | 3,230.0 | 2,981.0 | 2,939.0 | 3,093.0 | 2,954.0 | - | 2,973.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 60,522.0 | 59,917.0 | 59,603.0 | 59,576.0 | 61,020.0 | 58,308.0 | 63,337.0 | 63,394.0 | 62,645.0 | 61,115.0 | 56,700.0 | 54,918.0 | 57,328.0 | 58,350.0 | 56,171.0 | 58,043.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 21,735.0 | 21,582.0 | 21,359.0 | 21,136.0 | 20,819.0 | 20,705.0 | 20,426.0 | 20,163.0 | 19,825.0 | 19,642.0 | 19,307.0 | 18,943.0 | 18,529.0 | 18,327.0 | 17,981.0 | 17,758.0 | ||||||||||||||||||||||||
| Retained Earnings | 33,453.0 | 32,470.0 | 31,163.0 | 29,915.0 | 28,654.0 | 27,347.0 | 26,226.0 | 25,216.0 | 24,088.0 | 23,200.0 | 21,798.0 | 20,778.0 | 19,749.0 | 18,954.0 | 18,033.0 | 16,703.0 | 17,044.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (513.0) | (658.0) | (700.0) | (739.0) | (622.0) | (550.0) | (627.0) | (693.0) | (659.0) | (746.0) | (852.0) | (996.0) | (898.0) | (928.0) | (681.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,130.0 | 13,380.0 | 11,880.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 20,024.0 | 20,256.0 | 20,198.0 | 20,201.0 | 20,254.0 | 20,417.0 | 20,174.0 | 20,622.0 | 20,702.0 | 21,051.0 | 19,740.0 | 19,661.0 | 19,858.0 | 20,274.0 | 20,264.0 | 19,767.0 | ||||||||||||||||||||||||
| Total Equity | 20,024.0 | 20,256.0 | 20,198.0 | 20,201.0 | 20,254.0 | 20,417.0 | 20,174.0 | 20,622.0 | 20,702.0 | 21,051.0 | 19,740.0 | 19,661.0 | 19,858.0 | 20,274.0 | 20,264.0 | 19,767.0 | 20,603.0 | 21,727.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,409.0 | 9,987.0 | 11,276.0 | 11,296.0 | 11,417.0 | 9,879.0 | 9,976.0 | 9,727.0 | 9,683.0 | 9,676.0 | 10,640.0 | 10,549.0 | 10,481.0 | 10,417.0 | 10,241.0 | 10,198.0 | 8,222.0 | 8,049.0 | 7,949.0 | 8,945.0 | 8,942.0 | 8,939.0 | 8,937.0 | 8,934.0 | 7,967.0 | 4,965.0 | 4,964.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 67.0 | (435.0) | 521.0 | 1,288.0 | 86.0 | (1,045.0) | (2,043.0) | (3,989.0) | (4,635.0) | (4,384.0) | (907.0) | 647.0 | (179.0) | (451.0) | (608.0) | 892.0 | 257.0 | (1,451.0) | ||||||||||||||||||||||
| Working Capital | 12,358.0 | 13,316.0 | 15,252.0 | 14,829.0 | 13,989.0 | 12,716.0 | 12,405.0 | 12,259.0 | 13,860.0 | 14,103.0 | 13,193.0 | 12,371.0 | 12,651.0 | 12,416.0 | 11,877.0 | 10,157.0 | 8,415.0 | |||||||||||||||||||||||
| Book Value | 20,024.0 | 20,256.0 | 20,198.0 | 20,201.0 | 20,254.0 | 20,417.0 | 20,174.0 | 20,622.0 | 20,702.0 | 21,051.0 | 19,740.0 | 19,661.0 | 19,858.0 | 20,274.0 | 20,264.0 | 19,767.0 | 20,603.0 | 21,727.0 | ||||||||||||||||||||||
| Tangible Book Value | 8,872.0 | 9,184.0 | 9,031.0 | 8,954.0 | 9,048.0 | 9,254.0 | 8,785.0 | 9,403.0 | 9,321.0 | 9,488.0 | 8,241.0 | 7,954.0 | 7,933.0 | 8,277.0 | 8,356.0 | 7,620.0 | 8,048.0 | |||||||||||||||||||||||
| 1,287.0 |
| 1,285.0 |
| 1,190.0 |
| 1,318.0 |
| 1,148.0 |
| 937.0 |
| 840.0 |
| 1,057.0 |
| 800.0 |
| 881.0 |
| 902.0 |
| 1,039.0 |
| - |
| 928.0 |
| 1,075.0 |
| 900.0 |
| 713.0 |
| 719.0 |
| 838.0 |
| 897.0 |
| 833.0 |
| 751.0 |
| 792.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,382.0 |
| 52,574.0 |
| 54,130.0 |
| 53,231.0 |
| 53,432.0 |
| 50,995.0 |
| 48,704.0 |
| 46,500.0 |
| 38,184.0 |
| 38,495.0 |
| 37,748.0 |
| 36,435.0 |
| 34,891.0 |
| - |
| 33,990.0 |
| 34,184.0 |
| 34,742.0 |
| 32,645.0 |
| 29,437.0 |
| 27,035.0 |
| 25,425.0 |
| 25,733.0 |
| 24,161.0 |
| 23,457.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,909.0 |
| 1,900.0 |
| 1,848.0 |
| 1,806.0 |
| 1,807.0 |
| 1,757.0 |
| 1,717.0 |
| 1,646.0 |
| 1,693.0 |
| 1,701.0 |
| 1,720.0 |
| 1,731.0 |
| - |
| 1,646.0 |
| 1,567.0 |
| 1,523.0 |
| 1,528.0 |
| 1,485.0 |
| 1,479.0 |
| 1,448.0 |
| 1,482.0 |
| 1,451.0 |
| 1,412.0 |
| 6,797.0 |
| 6,753.0 |
| 6,968.0 |
| 5,994.0 |
| 6,089.0 |
| 3,439.0 |
| 3,175.0 |
| 2,366.0 |
| 2,863.0 |
| 2,771.0 |
| 2,278.0 |
| 1,695.0 |
| - |
| 946.0 |
| 1,369.0 |
| 1,487.0 |
| 1,961.0 |
| 2,217.0 |
| 2,511.0 |
| 2,325.0 |
| 1,539.0 |
| 1,339.0 |
| 1,315.0 |
| 79.0 |
| 68.0 |
| 48.0 |
| 28.0 |
| 10.0 |
| 7.0 |
| 32.0 |
| 28.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,550.0 |
| 9,564.0 |
| 9,117.0 |
| 9,135.0 |
| 9,119.0 |
| 9,118.0 |
| 9,124.0 |
| 6,212.0 |
| 6,178.0 |
| 6,236.0 |
| 6,234.0 |
| 4.0 |
| 6,054.0 |
| 4,331.0 |
| 4,338.0 |
| 4,339.0 |
| 4,326.0 |
| 4,062.0 |
| 4,060.0 |
| 4,059.0 |
| 4,068.0 |
| 4,069.0 |
| 1,332.0 |
| 808.0 |
| 920.0 |
| 938.0 |
| 1,048.0 |
| 1,146.0 |
| 1,254.0 |
| 1,369.0 |
| 778.0 |
| 629.0 |
| 699.0 |
| 750.0 |
| - |
| 684.0 |
| 125.0 |
| 138.0 |
| 168.0 |
| 226.0 |
| 143.0 |
| 184.0 |
| 211.0 |
| 245.0 |
| 281.0 |
| 574.0 |
| 659.0 |
| 645.0 |
| 638.0 |
| 663.0 |
| 707.0 |
| 655.0 |
| 671.0 |
| 687.0 |
| 479.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,737.0 |
| 1,393.0 |
| 1,285.0 |
| 1,230.0 |
| 1,305.0 |
| 1,417.0 |
| 1,402.0 |
| 1,577.0 |
| 1,292.0 |
| 1,196.0 |
| 1,023.0 |
| 979.0 |
| - |
| 404.0 |
| 101.0 |
| 94.0 |
| 133.0 |
| 70.0 |
| 60.0 |
| 51.0 |
| 79.0 |
| 92.0 |
| 97.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75,805.0 |
| 75,803.0 |
| 74,534.0 |
| 73,816.0 |
| 72,517.0 |
| 70,379.0 |
| 65,582.0 |
| 63,166.0 |
| 54,266.0 |
| 51,333.0 |
| 50,223.0 |
| 48,391.0 |
| 46,280.0 |
| - |
| 43,724.0 |
| 41,677.0 |
| 42,322.0 |
| 40,774.0 |
| 37,761.0 |
| 35,290.0 |
| 33,493.0 |
| 33,103.0 |
| 31,356.0 |
| 30,631.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.0 |
| 142.0 |
| 135.0 |
| 137.0 |
| 141.0 |
| 144.0 |
| 133.0 |
| 129.0 |
| 122.0 |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,755.0 |
| 3,554.0 |
| 2,489.0 |
| 2,731.0 |
| 2,648.0 |
| 2,457.0 |
| 2,119.0 |
| 2,276.0 |
| 2,087.0 |
| 2,038.0 |
| 2,022.0 |
| 2,097.0 |
| - |
| 1,866.0 |
| 1,836.0 |
| 1,767.0 |
| 1,781.0 |
| 1,665.0 |
| 1,407.0 |
| 1,300.0 |
| 1,459.0 |
| 1,272.0 |
| 1,181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,095.0 |
| 43,967.0 |
| 43,029.0 |
| 41,695.0 |
| 41,268.0 |
| 41,340.0 |
| 38,447.0 |
| 35,246.0 |
| 33,729.0 |
| 27,449.0 |
| 26,919.0 |
| 26,340.0 |
| 29,847.0 |
| 28,635.0 |
| - |
| 26,640.0 |
| 24,809.0 |
| 25,714.0 |
| 22,863.0 |
| 20,703.0 |
| 18,641.0 |
| 17,286.0 |
| 16,878.0 |
| 15,616.0 |
| 15,223.0 |
| 607.0 |
| 569.0 |
| 620.0 |
| 616.0 |
| 608.0 |
| 630.0 |
| 642.0 |
| 594.0 |
| 611.0 |
| 608.0 |
| 403.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55,202.0 |
| 54,076.0 |
| 52,444.0 |
| 52,911.0 |
| 53,076.0 |
| 50,316.0 |
| 47,055.0 |
| 45,482.0 |
| 38,255.0 |
| 34,404.0 |
| 33,740.0 |
| 32,252.0 |
| 31,123.0 |
| - |
| 28,609.0 |
| 26,658.0 |
| 27,681.0 |
| 24,780.0 |
| 22,329.0 |
| 20,292.0 |
| 18,867.0 |
| 18,391.0 |
| 17,164.0 |
| 16,814.0 |
| 17,383.0 |
| 17,208.0 |
| 16,860.0 |
| 16,580.0 |
| 16,161.0 |
| 16,644.0 |
| 16,248.0 |
| 15,914.0 |
| 15,501.0 |
| 15,588.0 |
| 15,266.0 |
| 15,010.0 |
| 14,848.0 |
| - |
| 14,664.0 |
| 14,434.0 |
| 14,287.0 |
| 14,314.0 |
| 14,071.0 |
| 13,873.0 |
| 13,724.0 |
| 13,579.0 |
| 13,419.0 |
| 13,305.0 |
| 16,535.0 |
| 15,734.0 |
| 14,647.0 |
| 13,463.0 |
| 12,366.0 |
| 10,809.0 |
| 9,788.0 |
| 8,258.0 |
| 8,342.0 |
| 7,835.0 |
| 7,373.0 |
| 6,550.0 |
| - |
| 5,296.0 |
| 4,860.0 |
| 4,334.0 |
| 3,823.0 |
| 3,204.0 |
| 2,824.0 |
| 2,412.0 |
| 2,069.0 |
| 1,679.0 |
| 1,356.0 |
| (564.0) |
| (444.0) |
| (136.0) |
| (124.0) |
| (292.0) |
| (353.0) |
| (484.0) |
| (332.0) |
| (170.0) |
| (120.0) |
| (173.0) |
| (52.0) |
| (28.0) |
| (25.0) |
| - |
| 66.0 |
| 36.0 |
| (169.0) |
| (142.0) |
| (142.0) |
| (98.0) |
| 2.0 |
| 59.0 |
| 39.0 |
| 52.0 |
| 10,380.0 |
| 10,030.0 |
| 9,830.0 |
| 8,507.0 |
| 8,242.0 |
| 7,892.0 |
| 7,672.0 |
| 6,872.0 |
| 6,566.0 |
| 6,216.0 |
| 6,216.0 |
| - |
| 4,911.0 |
| 4,311.0 |
| 3,811.0 |
| 2,001.0 |
| 1,701.0 |
| 1,601.0 |
| 1,512.0 |
| 995.0 |
| 945.0 |
| 896.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,603.0 |
| 21,727.0 |
| 22,090.0 |
| 20,905.0 |
| 19,441.0 |
| 20,019.0 |
| 18,483.0 |
| 17,640.0 |
| 15,967.0 |
| 16,885.0 |
| 16,483.0 |
| 16,139.0 |
| 15,157.0 |
| - |
| 15,115.0 |
| 15,019.0 |
| 14,641.0 |
| 15,994.0 |
| 15,432.0 |
| 14,998.0 |
| 14,626.0 |
| 14,712.0 |
| 14,192.0 |
| 13,817.0 |
| 22,090.0 |
| 20,905.0 |
| 19,441.0 |
| 20,063.0 |
| 18,527.0 |
| 17,684.0 |
| 16,011.0 |
| 16,929.0 |
| 16,483.0 |
| 16,139.0 |
| 15,157.0 |
| - |
| 15,115.0 |
| 15,019.0 |
| 14,641.0 |
| 15,994.0 |
| 15,432.0 |
| 14,998.0 |
| 14,626.0 |
| 14,712.0 |
| 14,192.0 |
| 13,817.0 |
| (5,343.0) |
| (3,450.0) |
| (4,144.0) |
| (4,144.0) |
| (5,221.0) |
| (4,114.0) |
| (2,219.0) |
| (5,796.0) |
| (5,498.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,545.0 |
| 12,435.0 |
| 11,963.0 |
| 12,092.0 |
| 12,548.0 |
| 13,458.0 |
| 12,771.0 |
| 10,735.0 |
| 11,576.0 |
| 11,408.0 |
| 6,588.0 |
| 6,256.0 |
| - |
| 7,350.0 |
| 9,375.0 |
| 9,028.0 |
| 9,782.0 |
| 8,734.0 |
| 8,394.0 |
| 8,139.0 |
| 8,855.0 |
| 8,545.0 |
| 8,234.0 |
| 22,090.0 |
| 20,905.0 |
| 19,441.0 |
| 20,019.0 |
| 18,483.0 |
| 17,640.0 |
| 15,967.0 |
| 16,885.0 |
| 16,483.0 |
| 16,139.0 |
| 15,157.0 |
| - |
| 15,115.0 |
| 15,019.0 |
| 14,641.0 |
| 15,994.0 |
| 15,432.0 |
| 14,998.0 |
| 14,626.0 |
| 14,712.0 |
| 14,192.0 |
| 13,817.0 |
| 8,941.0 |
| 11,732.0 |
| 10,421.0 |
| 9,386.0 |
| 9,836.0 |
| 8,218.0 |
| 7,268.0 |
| 5,474.0 |
| 9,895.0 |
| 9,676.0 |
| 9,204.0 |
| 8,173.0 |
| - |
| 8,377.0 |
| 10,563.0 |
| 10,165.0 |
| 11,487.0 |
| 10,880.0 |
| 10,793.0 |
| 10,382.0 |
| 10,442.0 |
| 9,879.0 |
| 9,467.0 |