| (in millions of USD, except per-share data) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 10,599.0 | 12,252.0 | 11,271.0 | 10,365.0 | 10,979.0 | 11,669.0 | 10,245.0 | 9,393.0 | 9,389.0 | 9,935.0 | 8,631.0 | 8,451.0 | 9,275.0 | 9,463.0 | 11,395.0 | 10,936.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 44,487.0 | 44,284.0 | 38,962.0 | 35,820.0 | 44,200.0 | 33,566.0 | 23,531.0 | 24,273.0 | 22,611.0 | 22,258.0 | 23,554.0 | 25,281.0 | 26,487.0 | 24,866.0 | 19,121.0 | 14,957.0 | 10,982.0 | 10,387.0 | ||
| Cost of Revenue | 20,108.0 | 19,738.0 | 17,060.0 | 15,869.0 | 18,635.0 | 14,262.0 | 9,255.0 | 8,599.0 | 10,244.0 | 9,792.0 | 9,749.0 | 10,378.0 | 10,686.0 | 9,820.0 | 7,096.0 | 4,877.0 | 3,301.0 | |||
| Gross Profit | 24,379.0 | 24,546.0 | 21,902.0 | 19,951.0 | 25,565.0 | 19,304.0 | 14,276.0 | 15,674.0 | 12,367.0 | 12,466.0 | 13,805.0 | 14,903.0 | 15,801.0 | 15,046.0 | 12,025.0 | 10,080.0 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 9,512.0 | 9,042.0 | 8,893.0 | 8,818.0 | 8,194.0 | 7,176.0 | 5,975.0 | 5,398.0 | 5,625.0 | 5,485.0 | 5,151.0 | 5,490.0 | 5,477.0 | 4,967.0 | ||||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 11,355.0 | 12,355.0 | 10,071.0 | 7,788.0 | 15,860.0 | 9,789.0 | 6,255.0 | 7,667.0 | 621.0 | 2,581.0 | 6,495.0 | 5,776.0 | 7,550.0 | 7,230.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 552.0 | 639.0 | 675.0 | 313.0 | 91.0 | 83.0 | 156.0 | 300.0 | 611.0 | 619.0 | 611.0 | 527.0 | 586.0 | 697.0 | 609.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,779.0 | 7,122.0 | 226.0 | 104.0 | 2,012.0 | 1,231.0 | 521.0 | 3,095.0 | 5,356.0 | 543.0 | 1,131.0 | 1,219.0 | 1,244.0 | 1,349.0 | 1,279.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 9.31 | 5.05 | 9.09 | 6.47 | 11.52 | 7.99 | 4.58 | 3.63 | (3.39) | 1.66 | 3.84 | 3.26 | 4.73 | 3.99 | 3.59 | 2.57 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 13,957.0 | 11,777.0 | 9,597.0 | 17,622.0 | 11,371.0 | 7,648.0 | 9,068.0 | 2,182.0 | 4,042.0 | 7,923.0 | 6,990.0 | 8,700.0 | 8,247.0 | 6,579.0 | 6,087.0 | ||||
| 11,164.0 |
| 10,705.0 |
| 9,336.0 |
| 8,060.0 |
| 7,935.0 |
| 8,235.0 |
| 8,345.0 |
| 4,893.0 |
| 5,216.0 |
| 5,077.0 |
| 4,814.0 |
| 9,635.0 |
| 4,982.0 |
| 4,842.0 |
| 5,779.0 |
| 5,577.0 |
| 5,220.0 |
| 6,035.0 |
| 5,887.0 |
| 5,356.0 |
| 5,016.0 |
| 5,999.0 |
| 6,184.0 |
| 6,044.0 |
| Cost of Revenue | 4,900.0 | 5,568.0 | 5,034.0 | 4,606.0 | 4,937.0 | 5,161.0 | 4,468.0 | 4,174.0 | 4,106.0 | 4,312.0 | 3,880.0 | 3,792.0 | 4,153.0 | 4,044.0 | 4,868.0 | 4,816.0 | 4,648.0 | 4,303.0 | 3,937.0 | 3,404.0 | 3,432.0 | 3,489.0 | 2,765.0 | 2,080.0 | 2,297.0 | 2,113.0 | 2,118.0 | 2,114.0 | 2,179.0 | 2,188.0 | 2,851.0 | 2,491.0 | 2,239.0 | 2,663.0 | 2,653.0 | 2,488.0 | 2,208.0 | 2,443.0 | 2,540.0 | 2,534.0 |
| Gross Profit | 5,699.0 | 6,684.0 | 6,237.0 | 5,759.0 | 6,042.0 | 6,508.0 | 5,777.0 | 5,219.0 | 5,283.0 | 5,623.0 | 4,751.0 | 4,659.0 | 5,122.0 | 5,419.0 | 6,527.0 | 6,120.0 | 6,516.0 | 6,402.0 | 5,399.0 | 4,656.0 | 4,503.0 | 4,746.0 | 5,580.0 | 2,813.0 | 2,919.0 | 2,964.0 | 2,696.0 | 7,521.0 | 2,803.0 | 2,654.0 | 2,928.0 | 3,086.0 | 2,981.0 | 3,372.0 | 3,234.0 | 2,868.0 | 2,808.0 | 3,556.0 | 3,644.0 | 3,510.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 2,463.0 | 2,453.0 | 2,370.0 | 2,226.0 | 2,216.0 | 2,230.0 | 2,302.0 | 2,259.0 | 2,236.0 | 2,096.0 | 2,135.0 | 2,222.0 | 2,210.0 | 2,251.0 | 2,178.0 | 2,052.0 | 2,034.0 | 1,930.0 | 1,879.0 | 1,864.0 | 1,780.0 | 1,653.0 | 1,581.0 | 1,520.0 | 1,468.0 | 1,406.0 | 1,441.0 | 1,380.0 | 1,308.0 | 1,269.0 | 1,387.0 | 1,416.0 | 1,402.0 | 1,420.0 | 1,397.0 | 1,391.0 | 1,386.0 | 1,311.0 | 1,230.0 | 1,268.0 |
| Selling General & Administrative | 898.0 | 865.0 | 910.0 | 771.0 | 706.0 | 723.0 | 761.0 | 664.0 | 707.0 | 627.0 | 628.0 | 618.0 | 614.0 | 623.0 | 683.0 | 655.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 393.0 | - | - | - | 436.0 | - | - | - | 437.0 | - | - | - | 398.0 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (29.0) | - | (39.0) | 0.0 | 0.0 | 0.0 | (132.0) | (75.0) | 0.0 | 28.0 | (578.0) | 4.0 | (208.0) | (80.0) | 0.0 | 1,059.0 | 0.0 | |||||||||||||||||||||||
| Total Operating Expenses | 8,290.0 | 8,886.0 | 8,353.0 | 7,603.0 | 7,859.0 | 8,114.0 | 7,663.0 | 7,172.0 | 7,049.0 | 7,007.0 | 7,221.0 | 6,628.0 | 7,185.0 | 6,998.0 | 7,729.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,309.0 | 3,366.0 | 2,918.0 | 2,762.0 | 3,120.0 | 3,555.0 | 2,582.0 | 2,221.0 | 2,340.0 | 2,928.0 | 1,410.0 | 1,823.0 | 2,090.0 | 2,465.0 | 3,666.0 | 4,472.0 | 3,858.0 | 3,864.0 | 2,902.0 | 2,195.0 | 2,166.0 | 2,526.0 | 3,452.0 | 782.0 | 991.0 | 1,030.0 | 700.0 | 5,317.0 | 940.0 | 710.0 | (678.0) | 903.0 | 400.0 | (4.0) | 316.0 | 758.0 | 729.0 | 778.0 | 1,803.0 | 1,592.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 113.0 | 136.0 | 143.0 | 160.0 | 167.0 | 169.0 | 184.0 | 182.0 | 160.0 | 149.0 | 120.0 | 79.0 | 59.0 | 55.0 | 32.0 | 22.0 | 20.0 | 17.0 | 19.0 | 21.0 | 22.0 | 21.0 | 20.0 | 30.0 | 47.0 | 59.0 | 68.0 | 80.0 | 78.0 | 74.0 | 149.0 | 182.0 | 154.0 | 126.0 | 152.0 | 147.0 | 153.0 | 167.0 | 161.0 | 156.0 |
| Interest Expense | 171.0 | 169.0 | 170.0 | 168.0 | 163.0 | 163.0 | 179.0 | 168.0 | 172.0 | 178.0 | 173.0 | 172.0 | 179.0 | 170.0 | 144.0 | 70.0 | 137.0 | |||||||||||||||||||||||
| Income From Equity Investments | 44.0 | - | - | - | 18.0 | - | - | - | - | - | - | - | - | (8.0) | (12.0) | (12.0) | ||||||||||||||||||||||||
| Other Non-Operating Income | 94.0 | 350.0 | 223.0 | 358.0 | 148.0 | 243.0 | 194.0 | 226.0 | 330.0 | 212.0 | 183.0 | 106.0 | (16.0) | 76.0 | - | (163.0) | (298.0) | |||||||||||||||||||||||
| Pre-Tax Income | 2,232.0 | 3,547.0 | 2,971.0 | 2,952.0 | 3,105.0 | 3,635.0 | 2,597.0 | 2,279.0 | 2,498.0 | 2,962.0 | 1,420.0 | 1,757.0 | 1,895.0 | 2,371.0 | 3,471.0 | 4,239.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (5,138.0) | 543.0 | 6,088.0 | 286.0 | 293.0 | 455.0 | (319.0) | 171.0 | 223.0 | 151.0 | (209.0) | 22.0 | 193.0 | 98.0 | 548.0 | 509.0 | 489.0 | 466.0 | 485.0 | 230.0 | 367.0 | 149.0 | 346.0 | 23.0 | 130.0 | 22.0 | 109.0 | 3,352.0 | 143.0 | (509.0) | (286.0) | (268.0) | (13.0) | 5,923.0 | 258.0 | (12.0) | 108.0 | 189.0 | 361.0 | 250.0 |
| Net Income From Continuing Ops | 7,370.0 | 3,004.0 | (3,117.0) | 2,666.0 | 2,812.0 | 3,180.0 | 2,916.0 | 2,108.0 | 2,275.0 | 2,811.0 | 1,629.0 | 1,735.0 | 1,702.0 | 2,273.0 | 2,923.0 | 3,730.0 | 2,934.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 7,370.0 | 3,004.0 | (3,117.0) | 2,666.0 | 2,812.0 | 3,180.0 | 2,920.0 | 2,129.0 | 2,326.0 | 2,767.0 | 1,490.0 | 1,803.0 | 1,704.0 | 2,235.0 | 2,873.0 | 3,730.0 | 2,934.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 7,370.0 | 3,004.0 | (3,117.0) | 2,666.0 | 2,812.0 | 3,180.0 | 2,920.0 | 2,129.0 | 2,326.0 | 2,767.0 | 1,490.0 | 1,803.0 | 1,704.0 | 2,235.0 | 2,873.0 | 3,730.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 7,370.0 | 3,004.0 | (3,117.0) | 2,666.0 | 2,812.0 | 3,180.0 | 2,920.0 | 2,129.0 | 2,326.0 | 2,767.0 | 1,490.0 | 1,803.0 | 1,704.0 | 2,235.0 | 2,873.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 6.92 | 2.81 | - | 2.44 | 2.55 | 2.86 | - | 1.91 | 2.08 | 2.48 | - | 1.62 | 1.53 | 1.99 | - | 3.32 | 2.61 | 3.02 | - | 1.80 | 1.55 | 2.16 | - | 0.75 | 0.41 | 0.81 | - | 1.77 | 0.55 | 0.88 | - | 0.81 | 0.22 | (4.05) | - | 0.58 | 0.51 | 0.46 | - | 0.98 |
| EPS Diluted | 6.88 | 2.78 | - | 2.43 | 2.52 | 2.83 | - | 1.88 | 2.06 | 2.46 | - | 1.60 | 1.52 | 1.98 | - | 3.29 | 2.57 | 2.98 | ||||||||||||||||||||||
| Shares Basic | 1,066.0 | 1,070.0 | - | 1,092.0 | 1,104.0 | 1,110.0 | - | 1,116.0 | 1,117.0 | 1,116.0 | - | 1,115.0 | 1,116.0 | 1,122.0 | - | 1,122.0 | 1,125.0 | 1,124.0 | ||||||||||||||||||||||
| Shares Diluted | 1,072.0 | 1,079.0 | - | 1,099.0 | 1,115.0 | 1,122.0 | - | 1,134.0 | 1,130.0 | 1,127.0 | - | 1,124.0 | 1,123.0 | 1,131.0 | - | 1,134.0 | 1,140.0 | 1,142.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 3,759.0 | - | - | - | 3,991.0 | - | - | - | 3,365.0 | - | - | - | 2,863.0 | - | - | - | 4,270.0 | - | - | - | 2,890.0 | - | - | - | 1,381.0 | - | - | - | 1,063.0 | - | - | - | 359.0 | - | - | - | 1,107.0 | - | - |
| EBIT | 2,309.0 | 3,366.0 | 2,918.0 | 2,762.0 | 3,120.0 | 3,555.0 | 2,582.0 | 2,221.0 | 2,340.0 | 2,928.0 | 1,410.0 | 1,823.0 | 2,090.0 | 2,465.0 | 3,666.0 | 4,472.0 | 3,858.0 | 3,864.0 | 2,902.0 | |||||||||||||||||||||
| 11,142.0 |
| 8,871.0 |
| 3,025.0 |
| 3,414.0 |
| 2,681.0 |
| 7,681.0 |
| 7,362.0 |
| 7,728.0 |
| 6,190.0 |
| 3,915.0 |
| 2,995.0 |
| 2,451.0 |
| 2,345.0 |
| 2,281.0 |
| 1,829.0 |
| Selling General & Administrative | 3,444.0 | 3,110.0 | 2,759.0 | 2,483.0 | 2,570.0 | 2,339.0 | 2,074.0 | 2,195.0 | 2,986.0 | 2,658.0 | 2,385.0 | 2,344.0 | 2,290.0 | 2,518.0 | 2,270.0 | 1,945.0 | 1,503.0 | 1,462.0 | 1,717.0 | 1,478.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,602.0 | 1,706.0 | 1,809.0 | 1,762.0 | 1,582.0 | 1,393.0 | 1,401.0 | 1,561.0 | 1,461.0 | 1,428.0 | 1,214.0 | 1,150.0 | 1,017.0 | 897.0 | 1,061.0 | 666.0 | 635.0 | 456.0 | 383.0 |
| Amortization of Intangibles | - | 321.0 | 311.0 | 418.0 | 482.0 | 537.0 | 621.0 | 727.0 | 785.0 | 777.0 | 804.0 | 591.0 | 543.0 | 499.0 | 473.0 | 357.0 | 227.0 | 207.0 | 84.0 | - |
| Other Operating Expenses | - | (39.0) | (179.0) | (862.0) | 1,059.0 | 0.0 | 28.0 | (414.0) | (3,135.0) | (1,742.0) | 226.0 | (1,293.0) | (484.0) | (331.0) | (158.0) | 114.0 | 0.0 | 1,013.0 | - | - |
| Total Operating Expenses | 33,132.0 | 31,929.0 | 28,891.0 | 28,032.0 | 28,340.0 | 23,777.0 | 17,276.0 | 16,606.0 | 21,990.0 | 19,677.0 | 17,059.0 | 19,505.0 | 18,937.0 | 17,636.0 | 13,439.0 | - | - | - | - | - |
| 5,682.0 |
| 5,026.0 |
| 3,727.0 |
| 2,542.0 |
| 3,730.0 |
| 2,883.0 |
| 500.0 |
| 530.0 |
| (516.0) |
| 491.0 |
| - |
| Interest Expense | 678.0 | 664.0 | 697.0 | 694.0 | 490.0 | 559.0 | 602.0 | 627.0 | 768.0 | 494.0 | 297.0 | 104.0 | 5.0 | 23.0 | 90.0 | 114.0 | 43.0 | (13.0) | 22.0 | - |
| Income From Equity Investments | - | - | - | - | (7.0) | 13.0 | (21.0) | (93.0) | (145.0) | (74.0) | (84.0) | (32.0) | (10.0) | (6.0) | (9.0) | (7.0) | (4.0) | 17.0 | 1.0 | - |
| Other Non-Operating Income | 1,025.0 | 972.0 | 962.0 | 349.0 | (372.0) | 1,044.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 11,702.0 | 12,663.0 | 10,336.0 | 7,443.0 | 14,998.0 | 10,274.0 | 5,719.0 | 7,481.0 | 392.0 | 2,987.0 | 6,833.0 | 6,487.0 | 8,778.0 | 8,194.0 | 6,562.0 | 5,687.0 | 4,493.0 | 2,403.0 | - | - |
| 1,132.0 |
| 973.0 |
| 611.0 |
| 666.0 |
| 323.0 |
| Net Income From Continuing Ops | 9,923.0 | 5,541.0 | 10,110.0 | 7,339.0 | 12,986.0 | 9,043.0 | 5,198.0 | 4,386.0 | (4,964.0) | 2,444.0 | 5,702.0 | 5,268.0 | 7,534.0 | 6,845.0 | 5,283.0 | 4,555.0 | 3,520.0 | 1,792.0 | 3,160.0 | 3,303.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 430.0 | 0.0 | 776.0 | (313.0) | (273.0) | (200.0) | - | - |
| Net Income | 9,923.0 | 5,541.0 | 10,142.0 | 7,232.0 | 12,936.0 | 9,043.0 | 5,198.0 | 4,386.0 | (4,964.0) | 2,444.0 | 5,702.0 | 5,268.0 | 7,964.0 | 6,845.0 | 6,059.0 | 4,242.0 | 3,247.0 | 1,592.0 | 3,160.0 | 3,303.0 |
| Net Income Attributable To Parent | 9,923.0 | 5,541.0 | 10,142.0 | 7,232.0 | 12,936.0 | 9,043.0 | 5,198.0 | 4,386.0 | (4,964.0) | 2,445.0 | 5,705.0 | 5,271.0 | 7,967.0 | 6,853.0 | 6,109.0 | 4,260.0 | 3,247.0 | 1,592.0 | 3,160.0 | 3,303.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | (1.0) | (3.0) | (3.0) | (3.0) | (8.0) | (50.0) | (18.0) | 0.0 | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 9,923.0 | 5,541.0 | 10,142.0 | 7,232.0 | 12,936.0 | 9,043.0 | 5,198.0 | 4,386.0 | (4,964.0) | 2,445.0 | 5,705.0 | 5,271.0 | 7,967.0 | 6,853.0 | 6,109.0 | 4,260.0 | 3,247.0 | 1,592.0 | 3,160.0 | 3,303.0 |
| 1.98 |
| 0.96 |
| 1.94 |
| 1.99 |
| EPS Diluted | 9.26 | 5.01 | 8.97 | 6.42 | 11.37 | 7.87 | 4.52 | 3.59 | (3.39) | 1.64 | 3.81 | 3.22 | 4.65 | 3.91 | 3.51 | 2.52 | 1.96 | 0.95 | 1.90 | 1.95 |
| Shares Basic | 1,066.0 | 1,096.0 | 1,116.0 | 1,117.0 | 1,123.0 | 1,131.0 | 1,135.0 | 1,210.0 | 1,463.0 | 1,477.0 | 1,484.0 | 1,618.0 | 1,683.0 | 1,715.0 | 1,700.0 | 1,658.0 | 1,643.0 | 1,656.0 | 1,632.0 | 1,660.0 |
| Shares Diluted | 1,072.0 | 1,105.0 | 1,130.0 | 1,126.0 | 1,137.0 | 1,149.0 | 1,149.0 | 1,220.0 | 1,463.0 | 1,490.0 | 1,498.0 | 1,639.0 | 1,714.0 | 1,754.0 | 1,741.0 | 1,691.0 | 1,658.0 | 1,673.0 | 1,660.0 | 1,693.0 |
| 4,393.0 |
| 3,177.0 |
| 4,186.0 |
| 3,266.0 |
| EBIT | 11,355.0 | 12,355.0 | 10,071.0 | 7,788.0 | 15,860.0 | 9,789.0 | 6,255.0 | 7,667.0 | 621.0 | 2,581.0 | 6,495.0 | 5,776.0 | 7,550.0 | 7,230.0 | 5,682.0 | 5,026.0 | 3,727.0 | 2,542.0 | 3,730.0 | 2,883.0 |
| 624.0 |
| 608.0 |
| 618.0 |
| 597.0 |
| 557.0 |
| 567.0 |
| 552.0 |
| 511.0 |
| 483.0 |
| 528.0 |
| 549.0 |
| 547.0 |
| 573.0 |
| 526.0 |
| 689.0 |
| 655.0 |
| 869.0 |
| 773.0 |
| 742.0 |
| 710.0 |
| 615.0 |
| 591.0 |
| 568.0 |
| 620.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.0 |
| - |
| - |
| - |
| 364.0 |
| - |
| - |
| - |
| 351.0 |
| - |
| - |
| - |
| 353.0 |
| - |
| - |
| - |
| 363.0 |
| - |
| - |
| - |
| 329.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| 5.0 |
| 0.0 |
| 23.0 |
| 0.0 |
| (6.0) |
| (277.0) |
| 18.0 |
| (149.0) |
| (1,530.0) |
| (112.0) |
| (310.0) |
| (1,183.0) |
| (779.0) |
| (9.0) |
| (78.0) |
| (876.0) |
| (43.0) |
| (30.0) |
| 6,464.0 |
| 7,306.0 |
| 6,841.0 |
| 6,434.0 |
| 5,865.0 |
| 5,769.0 |
| 5,709.0 |
| 4,893.0 |
| 4,111.0 |
| 4,225.0 |
| 4,047.0 |
| 4,114.0 |
| 4,318.0 |
| 4,042.0 |
| 4,132.0 |
| 6,457.0 |
| 4,674.0 |
| 4,820.0 |
| 6,039.0 |
| 5,571.0 |
| 4,598.0 |
| 4,287.0 |
| 5,221.0 |
| 4,381.0 |
| 4,452.0 |
| 139.0 |
| 139.0 |
| 138.0 |
| 141.0 |
| 141.0 |
| 165.0 |
| 143.0 |
| 146.0 |
| 148.0 |
| 149.0 |
| 160.0 |
| 162.0 |
| 156.0 |
| 207.0 |
| 212.0 |
| 179.0 |
| 170.0 |
| 164.0 |
| 133.0 |
| 107.0 |
| 90.0 |
| 76.0 |
| 75.0 |
| 10.0 |
| 7.0 |
| 2.0 |
| 1.0 |
| 12.0 |
| (2.0) |
| 1.0 |
| (6.0) |
| (6.0) |
| (10.0) |
| (14.0) |
| (22.0) |
| (36.0) |
| (21.0) |
| (79.0) |
| (28.0) |
| (17.0) |
| (21.0) |
| (32.0) |
| (31.0) |
| (14.0) |
| 3.0 |
| (35.0) |
| (18.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 3,423.0 |
| 3,865.0 |
| 3,284.0 |
| 2,257.0 |
| 2,129.0 |
| 2,604.0 |
| 3,306.0 |
| 868.0 |
| 598.0 |
| 947.0 |
| 615.0 |
| 5,501.0 |
| 806.0 |
| 559.0 |
| (799.0) |
| 934.0 |
| 317.0 |
| (60.0) |
| 417.0 |
| 843.0 |
| 857.0 |
| 870.0 |
| 1,960.0 |
| 1,693.0 |
| 3,399.0 |
| 2,799.0 |
| 2,027.0 |
| 1,762.0 |
| 2,455.0 |
| 2,960.0 |
| 845.0 |
| 468.0 |
| 925.0 |
| 506.0 |
| 2,149.0 |
| 663.0 |
| 1,068.0 |
| (530.0) |
| 1,219.0 |
| 330.0 |
| (5,983.0) |
| 159.0 |
| 855.0 |
| 749.0 |
| 681.0 |
| 1,599.0 |
| 1,443.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,399.0 |
| 2,799.0 |
| 2,027.0 |
| 1,762.0 |
| 2,455.0 |
| 2,960.0 |
| 845.0 |
| 468.0 |
| 925.0 |
| 506.0 |
| 2,149.0 |
| 663.0 |
| 1,068.0 |
| (530.0) |
| 1,219.0 |
| 330.0 |
| (5,983.0) |
| 159.0 |
| 855.0 |
| 749.0 |
| 681.0 |
| 1,599.0 |
| 1,443.0 |
| 2,934.0 |
| 3,399.0 |
| 2,799.0 |
| 2,027.0 |
| 1,762.0 |
| 2,455.0 |
| 2,960.0 |
| 845.0 |
| 468.0 |
| 925.0 |
| 506.0 |
| 2,149.0 |
| 663.0 |
| 1,068.0 |
| (513.0) |
| 1,202.0 |
| 330.0 |
| (5,983.0) |
| 158.0 |
| 856.0 |
| 749.0 |
| 682.0 |
| 1,599.0 |
| 1,444.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 1.0 |
| (1.0) |
| 0.0 |
| (1.0) |
| 0.0 |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,730.0 |
| 2,934.0 |
| 3,399.0 |
| 2,799.0 |
| 2,027.0 |
| 1,762.0 |
| 2,455.0 |
| 2,960.0 |
| 845.0 |
| 468.0 |
| 925.0 |
| 506.0 |
| 2,149.0 |
| 663.0 |
| 1,068.0 |
| (513.0) |
| 1,202.0 |
| 330.0 |
| (5,983.0) |
| 158.0 |
| 856.0 |
| 749.0 |
| 682.0 |
| 1,599.0 |
| 1,444.0 |
| - |
| 1.77 |
| 1.53 |
| 2.12 |
| - |
| 0.74 |
| 0.41 |
| 0.80 |
| - |
| 1.75 |
| 0.55 |
| 0.87 |
| - |
| 0.81 |
| 0.22 |
| (4.05) |
| - |
| 0.57 |
| 0.50 |
| 0.46 |
| - |
| 0.97 |
| - |
| 1,129.0 |
| 1,133.0 |
| 1,134.0 |
| - |
| 1,127.0 |
| 1,139.0 |
| 1,144.0 |
| - |
| 1,217.0 |
| 1,213.0 |
| 1,213.0 |
| - |
| 1,478.0 |
| 1,482.0 |
| 1,477.0 |
| - |
| 1,478.0 |
| 1,477.0 |
| 1,478.0 |
| - |
| 1,471.0 |
| - |
| 1,145.0 |
| 1,151.0 |
| 1,156.0 |
| - |
| 1,139.0 |
| 1,151.0 |
| 1,159.0 |
| - |
| 1,231.0 |
| 1,217.0 |
| 1,223.0 |
| - |
| 1,487.0 |
| 1,494.0 |
| 1,477.0 |
| - |
| 1,491.0 |
| 1,489.0 |
| 1,495.0 |
| - |
| 1,486.0 |
| 2,195.0 |
| 2,166.0 |
| 2,526.0 |
| 3,452.0 |
| 782.0 |
| 991.0 |
| 1,030.0 |
| 700.0 |
| 5,317.0 |
| 940.0 |
| 710.0 |
| (678.0) |
| 903.0 |
| 400.0 |
| (4.0) |
| 316.0 |
| 758.0 |
| 729.0 |
| 778.0 |
| 1,803.0 |
| 1,592.0 |