| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 4,611.0 | 3,893.0 | 2,897.0 | 1,343.0 | 4,985.0 | 7,644.0 | 1,810.0 | 769.0 | 1,906.0 | 1,110.0 | 3,008.0 | 1,520.0 | 3.0 | 130.0 | 194.0 | 1,129.0 | 1,617.0 | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 12,304.0 | 12,740.0 | 11,886.0 | 13,499.0 | 13,902.0 | 10,653.0 | 8,992.0 | 9,497.0 | 8,597.0 | 8,309.0 | 8,601.0 | 8,282.0 | 8,278.0 | 7,903.0 | 7,918.0 | 7,596.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 12,622.0 | 13,053.0 | 12,098.0 | 13,487.0 | 15,478.0 | 12,859.0 | 9,920.0 | 9,761.0 | 8,677.0 | 7,252.0 | 7,418.0 | 7,759.0 | 7,335.0 | 7,056.0 | 6,857.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 14,398.0 | 13,904.0 | 14,151.0 | 14,141.0 | 11,568.0 | 10,643.0 | 9,992.0 | 10,247.0 | 10,440.0 | 11,715.0 | 11,859.0 | 11,946.0 | 11,678.0 | 14,654.0 | 13,697.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 38.0 | 38.0 | 38.0 | 38.0 | 39.0 | 42.0 | 42.0 | 43.0 | 45.0 | 46.0 | 50.0 | 53.0 | 53.0 | 54.0 | 56.0 | 59.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 14,398.0 | 13,904.0 | 14,151.0 | 14,141.0 | 11,568.0 | 10,643.0 | 10,153.0 | 11,299.0 | 10,710.0 | 13,433.0 | 12,674.0 | 12,037.0 | 12,758.0 | 16,678.0 | 17,483.0 | 15,726.0 | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,680.0 |
| 2,512.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 311.0 | - | - | 1,135.0 | 1,135.0 | 1,110.0 | 0.0 | 2,931.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,815.0 | 3,622.0 | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 12,317.0 | 12,304.0 | 14,896.0 | 12,881.0 | 13,048.0 | 12,740.0 | 15,165.0 | 12,604.0 | 11,730.0 | 11,886.0 | 14,731.0 | 12,684.0 | 12,616.0 | 13,499.0 | 17,117.0 | 15,320.0 | 15,083.0 | 13,902.0 | 14,958.0 | 11,259.0 | 10,539.0 | 10,653.0 | 12,712.0 | 8,876.0 | 8,584.0 | 8,992.0 | 11,396.0 | 9,122.0 | 9,060.0 | 9,497.0 | 12,393.0 | 9,112.0 | 8,652.0 | 8,597.0 | 10,517.0 | 8,192.0 | 7,920.0 | 8,309.0 | 10,057.0 | 8,631.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,214.0 | 2,213.0 | 1,984.0 | 1,812.0 | 1,824.0 | 1,952.0 | 1,956.0 | 1,817.0 | 1,744.0 | 1,807.0 | 1,958.0 | 1,797.0 | 1,836.0 | 2,118.0 | 2,322.0 | 2,016.0 | 1,758.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18,065.0 | 20,005.0 | 20,702.0 | 19,034.0 | 17,759.0 | 19,454.0 | 20,554.0 | 17,918.0 | 17,078.0 | 17,498.0 | 18,599.0 | 16,098.0 | 15,773.0 | 17,846.0 | 20,393.0 | 18,453.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 25,548.0 | 24,851.0 | 24,161.0 | 24,413.0 | 23,781.0 | 23,201.0 | 22,657.0 | 22,631.0 | 22,013.0 | 21,708.0 | 21,285.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 32,931.0 | 33,075.0 | 33,114.0 | 33,096.0 | 33,168.0 | 32,947.0 | 32,396.0 | 31,512.0 | 30,921.0 | 29,820.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,652.0 | 3,703.0 | 3,739.0 | 3,694.0 | 3,739.0 | 3,763.0 | 3,513.0 | 3,545.0 | 3,486.0 | 3,362.0 | 3,086.0 | 2,840.0 | 2,640.0 | 2,657.0 | 2,596.0 | 2,542.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,118.0 | 2,033.0 | 1,840.0 | 1,555.0 | 1,505.0 | 1,530.0 | 1,533.0 | 1,457.0 | 1,439.0 | 1,400.0 | 1,376.0 | 1,321.0 | 1,341.0 | 1,320.0 | 1,705.0 | 1,655.0 | 1,648.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 58,010.0 | 59,490.0 | 59,991.0 | 57,851.0 | 56,185.0 | 57,769.0 | 58,531.0 | 55,995.0 | 55,117.0 | 55,356.0 | 56,229.0 | 53,206.0 | 52,150.0 | 53,335.0 | 55,615.0 | 52,470.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12,188.0 | 12,622.0 | 13,792.0 | 12,019.0 | 11,823.0 | 13,053.0 | 14,419.0 | 12,595.0 | 11,561.0 | 12,098.0 | 14,291.0 | 12,278.0 | 11,935.0 | 13,487.0 | 15,438.0 | 14,891.0 | 14,053.0 | 15,478.0 | 16,250.0 | 12,632.0 | 11,637.0 | 12,859.0 | 14,203.0 | 10,726.0 | 9,625.0 | 9,920.0 | 11,258.0 | 9,152.0 | 8,360.0 | 9,761.0 | 11,959.0 | 9,116.0 | 8,131.0 | 8,677.0 | 9,986.0 | 7,584.0 | 6,537.0 | 7,252.0 | 8,250.0 | 6,811.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 6,063.0 | 6,478.0 | 6,317.0 | 6,068.0 | 6,029.0 | 6,110.0 | 5,738.0 | 5,749.0 | 5,684.0 | 6,090.0 | 6,099.0 | 5,948.0 | 5,732.0 | 5,883.0 | 6,138.0 | 5,905.0 | 5,582.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19,384.0 | 21,230.0 | 21,242.0 | 19,223.0 | 18,991.0 | 20,799.0 | 21,792.0 | 19,984.0 | 19,859.0 | 19,304.0 | 21,502.0 | 19,332.0 | 17,867.0 | 19,500.0 | 23,783.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3,416.0 | 3,462.0 | 3,542.0 | 3,514.0 | 3,564.0 | 3,582.0 | 3,418.0 | 3,444.0 | 3,392.0 | 3,279.0 | 3,031.0 | 2,798.0 | 2,621.0 | 2,638.0 | 2,590.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,438.0 | 2,265.0 | 2,279.0 | 2,413.0 | 2,338.0 | 2,303.0 | 2,419.0 | 2,495.0 | 2,543.0 | 2,480.0 | 2,447.0 | 2,334.0 | 2,289.0 | 2,196.0 | 2,240.0 | 1,862.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,095.0 | 2,042.0 | 2,061.0 | 1,961.0 | 2,011.0 | 2,115.0 | 2,067.0 | 1,989.0 | 1,996.0 | 1,939.0 | 1,852.0 | 1,826.0 | 1,758.0 | 1,760.0 | 1,746.0 | 1,575.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 22,231.0 | 22,095.0 | 23,248.0 | 23,208.0 | 22,247.0 | 22,304.0 | 22,250.0 | 21,582.0 | 21,418.0 | 22,620.0 | 22,213.0 | 21,884.0 | 22,678.0 | 22,603.0 | 20,813.0 | 19,433.0 | ||||||||||||||||||||||||
| Total Liabilities | 41,615.0 | 43,325.0 | 44,490.0 | 42,431.0 | 41,238.0 | 43,103.0 | 44,042.0 | 41,566.0 | 41,277.0 | 41,924.0 | 43,715.0 | 41,216.0 | 40,545.0 | 42,103.0 | 44,596.0 | 41,878.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 39.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 39.0 | 39.0 | 40.0 | 41.0 | 41.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 43.0 | 43.0 | 43.0 | 43.0 | 44.0 | 44.0 | 45.0 | 45.0 | 46.0 | 46.0 | 46.0 | 47.0 | 48.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 9,552.0 | 9,297.0 | 8,777.0 | 8,766.0 | 8,360.0 | 8,090.0 | 8,009.0 | 8,030.0 | 7,519.0 | 7,093.0 | 6,225.0 | 5,767.0 | 5,448.0 | 5,005.0 | 4,631.0 | 4,421.0 | 5,495.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (415.0) | (417.0) | (471.0) | (468.0) | (462.0) | (458.0) | (474.0) | (470.0) | (465.0) | (460.0) | (430.0) | (425.0) | (422.0) | (419.0) | (208.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 16,395.0 | 16,165.0 | 15,501.0 | 15,420.0 | 14,947.0 | 14,666.0 | 14,489.0 | 14,429.0 | 13,840.0 | 13,432.0 | 12,514.0 | 11,990.0 | 11,605.0 | 11,232.0 | 11,019.0 | 10,592.0 | ||||||||||||||||||||||||
| Total Equity | 16,395.0 | 16,165.0 | 15,501.0 | 15,420.0 | 14,947.0 | 14,666.0 | 14,489.0 | 14,429.0 | 13,840.0 | 13,432.0 | 12,514.0 | 11,990.0 | 11,605.0 | 11,232.0 | 11,019.0 | 10,592.0 | 10,774.0 | 12,827.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (1,319.0) | (1,225.0) | (540.0) | (189.0) | (1,232.0) | (1,345.0) | (1,238.0) | (2,066.0) | (2,781.0) | (1,806.0) | (2,903.0) | (3,234.0) | (2,094.0) | (1,654.0) | (3,390.0) | (3,992.0) | (2,771.0) | |||||||||||||||||||||||
| Book Value | 16,395.0 | 16,165.0 | 15,501.0 | 15,420.0 | 14,947.0 | 14,666.0 | 14,489.0 | 14,429.0 | 13,840.0 | 13,432.0 | 12,514.0 | 11,990.0 | 11,605.0 | 11,232.0 | 11,019.0 | 10,592.0 | 10,774.0 | 12,827.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 302.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,179.0 |
| 6,705.0 |
| - |
| - |
| Prepaid Expenses | 223.0 | 226.0 | 201.0 | 188.0 | 170.0 | 171.0 | 154.0 | 157.0 | 157.0 | 207.0 | 214.0 | 231.0 | 255.0 | 310.0 | 206.0 | - | - | - | - | - |
| Other Current Assets | 2,213.0 | 1,952.0 | 1,807.0 | 2,118.0 | 1,760.0 | 1,592.0 | 1,333.0 | 1,466.0 | 1,300.0 | 1,169.0 | 1,161.0 | 2,074.0 | 1,832.0 | 1,860.0 | 1,810.0 | 1,752.0 | 2,079.0 | 1,835.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 20,005.0 | 19,454.0 | 17,498.0 | 17,846.0 | 21,573.0 | 20,756.0 | 12,902.0 | 12,519.0 | 12,540.0 | 11,990.0 | 14,130.0 | 13,624.0 | 11,573.0 | 16,388.0 | 16,449.0 | 17,213.0 | 18,424.0 | 17,488.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 28,390.0 | 26,277.0 | - | 22,631.0 | 21,137.0 | - | 19,664.0 | 18,687.0 | 18,398.0 | 17,413.0 | 16,246.0 | 15,093.0 | 14,066.0 | 13,311.0 | 12,382.0 | 11,555.0 | 10,485.0 | 9,060.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | 31,512.0 | 28,181.0 | - | 26,283.0 | 25,533.0 | 24,536.0 | 24,658.0 | 25,217.0 | 25,952.0 | 26,412.0 | 30,653.0 | 29,149.0 | 25,493.0 | 25,280.0 | 25,756.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 631.0 | 631.0 | 631.0 | 631.0 | 631.0 | 631.0 | 633.0 | 633.0 | 630.0 | 133.0 | 133.0 | 147.0 | 151.0 | 59.0 | 59.0 | 59.0 | 59.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | 37.0 | 53.0 | 66.0 | 79.0 | 126.0 | 145.0 | 155.0 | 173.0 | 165.0 | 183.0 | 164.0 | 180.0 | - | - | - |
| Operating Lease Right Of Use Assets | 3,703.0 | 3,763.0 | 3,362.0 | 2,657.0 | 2,556.0 | 2,227.0 | 2,236.0 | 1,965.0 | 1,884.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,033.0 | 1,530.0 | 1,400.0 | 1,320.0 | 1,501.0 | 1,386.0 | 1,358.0 | 1,273.0 | 1,343.0 | 783.0 | 840.0 | 879.0 | 1,107.0 | 1,122.0 | 1,032.0 | 999.0 | 829.0 | 862.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 59,490.0 | 57,769.0 | 55,356.0 | 53,335.0 | 53,811.0 | 51,248.0 | 42,779.0 | 41,290.0 | 40,303.0 | 37,431.0 | 40,262.0 | 41,172.0 | 44,553.0 | 48,163.0 | 46,630.0 | 43,705.0 | 44,533.0 | 44,106.0 | - | - |
| 6,625.0 |
| 6,511.0 |
| 6,337.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 161.0 | 1,052.0 | 270.0 | 1,718.0 | 815.0 | 91.0 | 1,080.0 | 2,024.0 | 3,786.0 | 119.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 935.0 | 840.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 372.0 | 353.0 | 329.0 | 296.0 | 254.0 | 211.0 | 200.0 | 166.0 | 148.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6,478.0 | 6,110.0 | 6,090.0 | 5,883.0 | 6,098.0 | 6,122.0 | 4,406.0 | 4,201.0 | 4,094.0 | 3,737.0 | 4,236.0 | 3,783.0 | 3,610.0 | 3,981.0 | 3,644.0 | 3,326.0 | 3,120.0 | 2,913.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 21,230.0 | 20,799.0 | 19,304.0 | 19,500.0 | 21,747.0 | 20,125.0 | 14,487.0 | 15,014.0 | 13,052.0 | 12,707.0 | 12,622.0 | 11,736.0 | 12,777.0 | 14,031.0 | 14,287.0 | 10,070.0 | 11,327.0 | 10,512.0 | - | - |
| 15,607.0 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,462.0 | 3,582.0 | 3,279.0 | 2,638.0 | 2,493.0 | 2,218.0 | 2,275.0 | 2,004.0 | 1,924.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 358.0 | 388.0 | 419.0 | 449.0 | 479.0 | 509.0 | 539.0 | 570.0 | 600.0 | 630.0 | 660.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,265.0 | 2,303.0 | 2,480.0 | 2,196.0 | 1,566.0 | 990.0 | 1,122.0 | 972.0 | 693.0 | 861.0 | 823.0 | 1,160.0 | 1,349.0 | 1,311.0 | 1,191.0 | 934.0 | 835.0 | 455.0 | - | - |
| Pension Obligations | - | 31.0 | 33.0 | 37.0 | 45.0 | 57.0 | 107.0 | 40.0 | 41.0 | 46.0 | 54.0 | 151.0 | 115.0 | 170.0 | 225.0 | 128.0 | 178.0 | - | - | - |
| Other Non-Current Liabilities | 2,042.0 | 2,115.0 | 1,939.0 | 1,760.0 | 1,629.0 | 1,939.0 | 1,724.0 | 1,780.0 | 1,866.0 | 1,879.0 | 1,897.0 | 1,452.0 | 1,471.0 | 1,609.0 | 1,634.0 | 1,607.0 | 1,906.0 | 1,937.0 | - | - |
| Total Non-Current Liabilities | 22,095.0 | 22,304.0 | 22,620.0 | 22,603.0 | 19,237.0 | 16,683.0 | 16,459.0 | 14,979.0 | 15,600.0 | 13,771.0 | 14,683.0 | 15,439.0 | 15,545.0 | 17,574.0 | 16,522.0 | 18,148.0 | 17,859.0 | 19,882.0 | - | - |
| Total Liabilities | 43,325.0 | 43,103.0 | 41,924.0 | 42,103.0 | 40,984.0 | 36,808.0 | 30,946.0 | 29,993.0 | 28,652.0 | 26,516.0 | 27,297.0 | 27,175.0 | 28,322.0 | 31,605.0 | 30,809.0 | 28,218.0 | 29,186.0 | 30,394.0 | - | - |
| 62.0 |
| 63.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9,297.0 | 8,090.0 | 7,093.0 | 5,005.0 | 6,920.0 | 8,825.0 | 6,433.0 | 6,017.0 | 6,495.0 | 5,884.0 | 8,188.0 | 9,644.0 | 12,599.0 | 13,155.0 | 12,959.0 | 12,698.0 | 12,947.0 | 11,443.0 | - | - |
| Accumulated Other Comprehensive Income | (417.0) | (458.0) | (460.0) | (419.0) | (553.0) | (756.0) | (868.0) | (805.0) | (747.0) | (638.0) | (629.0) | (599.0) | (891.0) | (576.0) | (681.0) | (581.0) | (581.0) | (556.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 16,165.0 | 14,666.0 | 13,432.0 | 11,232.0 | 12,827.0 | 14,440.0 | 11,833.0 | 11,297.0 | 11,651.0 | 10,915.0 | 12,965.0 | 13,997.0 | 16,231.0 | 16,558.0 | 15,821.0 | 15,487.0 | 15,347.0 | 13,712.0 | 15,307.0 | 15,633.0 |
| Total Equity | 16,165.0 | 14,666.0 | 13,432.0 | 11,232.0 | 12,827.0 | 14,440.0 | 11,833.0 | 11,297.0 | 11,651.0 | 10,915.0 | 12,965.0 | 13,997.0 | 16,231.0 | 16,558.0 | 15,821.0 | 15,487.0 | 15,347.0 | 13,712.0 | 15,307.0 | 15,633.0 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (1,225.0) | (1,345.0) | (1,806.0) | (1,654.0) | (174.0) | 631.0 | (1,585.0) | (2,495.0) | (512.0) | (717.0) | 1,508.0 | 1,888.0 | (1,204.0) | 2,357.0 | 2,162.0 | 7,143.0 | 7,097.0 | 6,976.0 | - | - |
| Book Value | 16,165.0 | 14,666.0 | 13,432.0 | 11,232.0 | 12,827.0 | 14,440.0 | 11,833.0 | 11,297.0 | 11,651.0 | 10,915.0 | 12,965.0 | 13,997.0 | 16,231.0 | 16,558.0 | 15,821.0 | 15,487.0 | 15,347.0 | 13,712.0 | 15,307.0 | 15,633.0 |
| Tangible Book Value | 15,534.0 | 14,035.0 | 12,801.0 | 10,601.0 | 12,196.0 | 13,772.0 | 11,147.0 | 10,598.0 | 10,942.0 | 10,656.0 | 12,687.0 | 13,695.0 | 15,907.0 | 16,334.0 | 15,579.0 | 15,264.0 | 15,108.0 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,760.0 |
| 1,865.0 |
| 1,604.0 |
| 1,576.0 |
| 1,592.0 |
| 1,601.0 |
| 1,463.0 |
| 1,465.0 |
| 1,333.0 |
| 1,440.0 |
| 1,341.0 |
| 1,374.0 |
| 1,466.0 |
| 1,421.0 |
| 1,211.0 |
| 1,164.0 |
| 1,300.0 |
| 1,444.0 |
| 1,114.0 |
| 1,116.0 |
| 1,100.0 |
| 1,492.0 |
| 1,309.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,953.0 |
| 21,573.0 |
| 22,576.0 |
| 20,231.0 |
| 19,931.0 |
| 20,756.0 |
| 20,309.0 |
| 17,623.0 |
| 14,615.0 |
| 12,902.0 |
| 13,805.0 |
| 12,119.0 |
| 11,607.0 |
| 12,519.0 |
| 14,639.0 |
| 11,503.0 |
| 10,876.0 |
| 12,540.0 |
| 14,686.0 |
| 11,597.0 |
| 11,716.0 |
| 11,990.0 |
| 12,842.0 |
| 11,503.0 |
| 21,137.0 |
| 20,602.0 |
| 20,133.0 |
| 19,777.0 |
| 20,278.0 |
| 19,755.0 |
| 19,341.0 |
| 19,087.0 |
| 19,664.0 |
| 19,089.0 |
| 18,866.0 |
| 18,456.0 |
| 18,687.0 |
| 18,380.0 |
| 18,147.0 |
| 17,971.0 |
| 18,398.0 |
| 17,979.0 |
| 17,603.0 |
| 17,285.0 |
| 17,413.0 |
| 16,946.0 |
| 16,510.0 |
| 28,670.0 |
| 28,181.0 |
| 27,915.0 |
| 27,244.0 |
| 26,804.0 |
| 26,879.0 |
| 26,773.0 |
| 26,739.0 |
| 26,589.0 |
| 26,283.0 |
| 26,384.0 |
| 26,012.0 |
| 25,706.0 |
| 25,533.0 |
| 25,607.0 |
| 25,172.0 |
| 24,767.0 |
| 24,536.0 |
| 24,649.0 |
| 24,404.0 |
| 24,242.0 |
| 24,658.0 |
| 24,902.0 |
| 24,934.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,571.0 |
| 2,556.0 |
| 2,539.0 |
| 2,503.0 |
| 2,362.0 |
| 2,227.0 |
| 2,208.0 |
| 2,233.0 |
| 2,235.0 |
| 2,236.0 |
| 2,151.0 |
| 2,062.0 |
| 2,019.0 |
| 1,965.0 |
| 1,997.0 |
| 1,976.0 |
| 1,958.0 |
| 1,884.0 |
| 1,861.0 |
| 1,857.0 |
| 1,879.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,501.0 |
| 1,381.0 |
| 1,407.0 |
| 1,374.0 |
| 1,386.0 |
| 1,371.0 |
| 1,405.0 |
| 1,367.0 |
| 1,358.0 |
| 1,401.0 |
| 1,373.0 |
| 1,287.0 |
| 1,273.0 |
| 1,329.0 |
| 1,345.0 |
| 1,328.0 |
| 1,343.0 |
| 813.0 |
| 809.0 |
| 723.0 |
| 771.0 |
| 842.0 |
| 834.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,842.0 |
| 53,811.0 |
| 54,411.0 |
| 51,385.0 |
| 50,471.0 |
| 51,248.0 |
| 50,661.0 |
| 48,000.0 |
| 44,806.0 |
| 42,779.0 |
| 43,741.0 |
| 41,566.0 |
| 40,619.0 |
| 41,290.0 |
| 43,572.0 |
| 39,996.0 |
| 38,929.0 |
| 40,303.0 |
| 42,009.0 |
| 38,667.0 |
| 38,560.0 |
| 37,431.0 |
| 38,603.0 |
| 37,288.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.0 |
| 155.0 |
| 150.0 |
| 147.0 |
| 140.0 |
| 134.0 |
| 126.0 |
| - |
| - |
| - |
| 6,098.0 |
| 5,925.0 |
| 5,600.0 |
| 5,788.0 |
| 6,122.0 |
| 5,023.0 |
| 5,057.0 |
| 4,619.0 |
| 4,406.0 |
| 4,191.0 |
| 4,059.0 |
| 3,823.0 |
| 4,201.0 |
| 4,096.0 |
| 3,878.0 |
| 3,630.0 |
| 4,094.0 |
| 3,875.0 |
| 3,627.0 |
| 3,973.0 |
| 3,737.0 |
| 3,662.0 |
| 3,544.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,445.0 |
| 20,724.0 |
| 21,747.0 |
| 23,351.0 |
| 19,422.0 |
| 18,598.0 |
| 20,125.0 |
| 19,357.0 |
| 15,892.0 |
| 14,412.0 |
| 14,487.0 |
| 16,608.0 |
| 14,364.0 |
| 13,239.0 |
| 15,014.0 |
| 17,590.0 |
| 14,038.0 |
| 12,044.0 |
| 13,052.0 |
| 15,227.0 |
| 12,576.0 |
| 12,239.0 |
| 12,707.0 |
| 12,641.0 |
| 11,003.0 |
| 2,543.0 |
| 2,581.0 |
| 2,493.0 |
| 2,494.0 |
| 2,462.0 |
| 2,337.0 |
| 2,218.0 |
| 2,196.0 |
| 2,241.0 |
| 2,249.0 |
| 2,275.0 |
| 2,208.0 |
| 2,111.0 |
| 2,064.0 |
| 2,004.0 |
| 2,046.0 |
| 2,028.0 |
| 2,007.0 |
| 1,924.0 |
| 1,901.0 |
| 1,897.0 |
| 1,923.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,752.0 |
| 1,566.0 |
| 1,246.0 |
| 1,146.0 |
| 1,169.0 |
| 990.0 |
| 1,171.0 |
| 1,121.0 |
| 1,122.0 |
| 1,122.0 |
| 1,215.0 |
| 1,082.0 |
| 1,034.0 |
| 972.0 |
| 970.0 |
| 828.0 |
| 744.0 |
| 693.0 |
| 915.0 |
| 757.0 |
| 843.0 |
| 861.0 |
| 920.0 |
| 754.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,632.0 |
| 1,629.0 |
| 1,931.0 |
| 1,906.0 |
| 1,899.0 |
| 1,939.0 |
| 2,128.0 |
| 1,980.0 |
| 1,781.0 |
| 1,724.0 |
| 1,652.0 |
| 1,808.0 |
| 1,808.0 |
| 1,780.0 |
| 1,782.0 |
| 1,827.0 |
| 1,869.0 |
| 1,866.0 |
| 1,784.0 |
| 1,676.0 |
| 1,660.0 |
| 1,860.0 |
| 1,857.0 |
| 1,872.0 |
| 19,344.0 |
| 19,237.0 |
| 17,257.0 |
| 17,103.0 |
| 16,914.0 |
| 16,683.0 |
| 17,985.0 |
| 19,530.0 |
| 19,225.0 |
| 16,459.0 |
| 15,588.0 |
| 15,366.0 |
| 16,263.0 |
| 14,979.0 |
| 14,902.0 |
| 14,791.0 |
| 15,727.0 |
| 15,600.0 |
| 15,690.0 |
| 15,036.0 |
| 15,342.0 |
| 13,771.0 |
| 14,893.0 |
| 14,708.0 |
| 40,068.0 |
| 40,984.0 |
| 40,608.0 |
| 36,525.0 |
| 35,512.0 |
| 36,808.0 |
| 37,342.0 |
| 35,422.0 |
| 33,637.0 |
| 30,946.0 |
| 32,196.0 |
| 29,730.0 |
| 29,502.0 |
| 29,993.0 |
| 32,492.0 |
| 28,829.0 |
| 27,771.0 |
| 28,652.0 |
| 30,917.0 |
| 27,612.0 |
| 27,581.0 |
| 26,516.0 |
| 27,534.0 |
| 25,711.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,920.0 |
| 8,069.0 |
| 9,200.0 |
| 9,372.0 |
| 8,825.0 |
| 7,789.0 |
| 7,121.0 |
| 5,775.0 |
| 6,433.0 |
| 6,270.0 |
| 6,461.0 |
| 5,958.0 |
| 6,017.0 |
| 5,884.0 |
| 6,058.0 |
| 6,187.0 |
| 6,495.0 |
| 5,895.0 |
| 5,918.0 |
| 5,885.0 |
| 5,884.0 |
| 6,031.0 |
| 6,579.0 |
| (369.0) |
| (352.0) |
| (553.0) |
| (687.0) |
| (713.0) |
| (725.0) |
| (756.0) |
| (797.0) |
| (833.0) |
| (854.0) |
| (868.0) |
| (773.0) |
| (782.0) |
| (792.0) |
| (805.0) |
| (714.0) |
| (723.0) |
| (737.0) |
| (747.0) |
| (610.0) |
| (616.0) |
| (626.0) |
| (638.0) |
| (607.0) |
| (612.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,774.0 |
| 12,827.0 |
| 13,803.0 |
| 14,860.0 |
| 14,959.0 |
| 14,440.0 |
| 13,319.0 |
| 12,578.0 |
| 11,169.0 |
| 11,833.0 |
| 11,545.0 |
| 11,836.0 |
| 11,117.0 |
| 11,297.0 |
| 11,080.0 |
| 11,167.0 |
| 11,158.0 |
| 11,651.0 |
| 11,092.0 |
| 11,055.0 |
| 10,979.0 |
| 10,915.0 |
| 11,069.0 |
| 11,577.0 |
| 13,803.0 |
| 14,860.0 |
| 14,959.0 |
| 14,440.0 |
| 13,319.0 |
| 12,578.0 |
| 11,169.0 |
| 11,833.0 |
| 11,545.0 |
| 11,836.0 |
| 11,117.0 |
| 11,297.0 |
| 11,080.0 |
| 11,167.0 |
| 11,158.0 |
| 11,651.0 |
| 11,092.0 |
| 11,055.0 |
| 10,979.0 |
| 10,915.0 |
| 11,069.0 |
| 11,577.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (174.0) |
| (775.0) |
| 809.0 |
| 1,333.0 |
| 631.0 |
| 952.0 |
| 1,731.0 |
| 203.0 |
| (1,585.0) |
| (2,803.0) |
| (2,245.0) |
| (1,632.0) |
| (2,495.0) |
| (2,951.0) |
| (2,535.0) |
| (1,168.0) |
| (512.0) |
| (541.0) |
| (979.0) |
| (523.0) |
| (717.0) |
| 201.0 |
| 500.0 |
| 13,803.0 |
| 14,860.0 |
| 14,959.0 |
| 14,440.0 |
| 13,319.0 |
| 12,578.0 |
| 11,169.0 |
| 11,833.0 |
| 11,545.0 |
| 11,836.0 |
| 11,117.0 |
| 11,297.0 |
| 11,080.0 |
| 11,167.0 |
| 11,158.0 |
| 11,651.0 |
| 11,092.0 |
| 11,055.0 |
| 10,979.0 |
| 10,915.0 |
| 11,069.0 |
| 11,577.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |