| (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 | 735.0 | 1,266.0 | 808.0 | 1,060.0 | 1,411.0 | 1,016.0 | 947.0 | 1,137.0 | 925.0 | 1,055.0 | 750.0 | 830.0 | 1,079.0 | 973.0 | 1,267.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 1,266.0 | 1,016.0 | 1,055.0 | 973.0 | 960.0 | 1,799.0 | 831.0 | 1,273.0 | 1,275.0 | 1,277.0 | 1,391.0 | 1,586.0 | 1,432.0 | 1,063.0 | 1,217.0 | 1,086.0 | 1,850.0 | |||
| Restricted Cash | 9.0 | 4.0 | 10.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,266.0 | 1,016.0 | 1,055.0 | 973.0 | 960.0 | 1,799.0 | 831.0 | 1,273.0 | 1,275.0 | 1,277.0 | 1,391.0 | 1,586.0 | 1,432.0 | 1,063.0 | 1,217.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,860.0 | 1,894.0 | 2,073.0 | 1,891.0 | 1,722.0 | 1,505.0 | 1,595.0 | 1,755.0 | 1,493.0 | 1,258.0 | 1,356.0 | 1,611.0 | 1,414.0 | 1,331.0 | 1,401.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 81,733.0 | 79,255.0 | 77,275.0 | 75,420.0 | 74,246.0 | 72,805.0 | 70,813.0 | 69,058.0 | 66,564.0 | 63,214.0 | 59,812.0 | 57,279.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 804.0 | 847.0 | 856.0 | 784.0 | 752.0 | 612.0 | 749.0 | 872.0 | 1,013.0 | 955.0 | 743.0 | 877.0 | 803.0 | 825.0 | 819.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 31,814.0 | 31,192.0 | 32,579.0 | 33,326.0 | 29,729.0 | 26,729.0 | 25,200.0 | 22,391.0 | 16,944.0 | 15,007.0 | 14,201.0 | 11,413.0 | 9,577.0 | 8,997.0 | 8,906.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2,783.0 | 2,783.0 | 2,782.0 | 2,782.0 | 2,781.0 | 2,781.0 | 2,780.0 | 2,779.0 | 2,778.0 | 2,777.0 | 2,776.0 | 2,775.0 | 2,774.0 | 1,386.0 | 1,386.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 31,814.0 | 31,192.0 | 32,579.0 | 33,326.0 | 29,729.0 | 26,729.0 | 25,200.0 | 22,391.0 | 16,944.0 | 15,007.0 | 14,201.0 | 11,413.0 | 9,577.0 | 8,997.0 | 8,906.0 | 9,242.0 | ||||
| 788.0 |
| 909.0 |
| 960.0 |
| 1,194.0 |
| 1,115.0 |
| 1,183.0 |
| 1,799.0 |
| 2,601.0 |
| 2,706.0 |
| 1,130.0 |
| 831.0 |
| 1,250.0 |
| 1,049.0 |
| 1,059.0 |
| 1,273.0 |
| 1,810.0 |
| 1,604.0 |
| 1,048.0 |
| 1,275.0 |
| 1,847.0 |
| 1,286.0 |
| 1,049.0 |
| 1,277.0 |
| 1,909.0 |
| 1,830.0 |
| Restricted Cash | 9.0 | - | 17.0 | 18.0 | 3.0 | - | 2.0 | 2.0 | 10.0 | - | 22.0 | 4.0 | 7.0 | - | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 735.0 | 1,266.0 | 808.0 | 1,060.0 | 1,411.0 | 1,016.0 | 947.0 | 1,137.0 | 925.0 | 1,055.0 | 750.0 | 830.0 | 1,079.0 | 973.0 | 1,267.0 | 788.0 | 909.0 | 960.0 | 1,194.0 | 1,115.0 | 1,183.0 | 1,799.0 | 2,601.0 | 2,706.0 | 1,130.0 | 831.0 | 1,250.0 | 1,049.0 | 1,059.0 | 1,273.0 | 1,810.0 | 1,604.0 | 1,048.0 | 1,275.0 | 1,847.0 | 1,286.0 | 1,049.0 | 1,277.0 | 1,909.0 | 1,830.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,986.0 | 1,860.0 | 1,921.0 | 1,915.0 | 1,965.0 | 1,894.0 | 2,036.0 | 2,118.0 | 2,162.0 | 2,073.0 | 1,934.0 | 1,826.0 | 1,955.0 | 1,891.0 | 2,052.0 | 2,052.0 | 1,958.0 | 1,722.0 | 1,679.0 | 1,666.0 | 1,610.0 | 1,505.0 | 1,565.0 | 1,388.0 | 1,669.0 | 1,595.0 | 1,650.0 | 1,809.0 | 1,672.0 | 1,755.0 | 1,792.0 | 1,634.0 | 1,571.0 | 1,493.0 | 1,428.0 | 1,357.0 | 1,279.0 | 1,258.0 | 1,351.0 | 1,373.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 356.0 | 392.0 | 393.0 | 434.0 | 416.0 | 342.0 | 371.0 | 416.0 | 317.0 | 261.0 | 343.0 | 354.0 | 296.0 | 301.0 | 246.0 | 300.0 | 237.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,215.0 | 4,555.0 | 3,904.0 | 4,183.0 | 4,539.0 | 4,021.0 | 4,149.0 | 4,498.0 | 4,194.0 | 4,148.0 | 3,813.0 | 3,752.0 | 4,058.0 | 3,952.0 | 4,405.0 | 3,976.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 83,269.0 | 82,728.0 | 82,271.0 | 81,733.0 | 81,132.0 | 80,511.0 | 79,841.0 | 79,255.0 | 78,741.0 | 78,073.0 | 77,595.0 | 77,275.0 | 76,488.0 | 75,982.0 | 75,620.0 | 75,420.0 | 75,387.0 | 75,017.0 | 74,658.0 | 74,246.0 | 74,129.0 | 73,531.0 | 73,059.0 | 72,805.0 | 72,167.0 | 71,746.0 | 71,171.0 | 70,813.0 | 69,971.0 | 69,878.0 | 69,381.0 | 69,058.0 | 68,336.0 | 67,650.0 |
| Accumulated Depreciation | - | - | - | - | - | - | 25,233.0 | 24,893.0 | 24,681.0 | 24,335.0 | 24,122.0 | 23,870.0 | 23,567.0 | 23,217.0 | 23,052.0 | 22,758.0 | 22,531.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 58,036.0 | 57,835.0 | 57,590.0 | 57,398.0 | 57,010.0 | 56,641.0 | 56,274.0 | 56,038.0 | 55,689.0 | 55,315.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 907.0 | 1,036.0 | 1,090.0 | 1,193.0 | 1,142.0 | 1,297.0 | 1,345.0 | 1,386.0 | 1,453.0 | 1,643.0 | 1,670.0 | 1,651.0 | 1,700.0 | 1,672.0 | 1,703.0 | 1,706.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,613.0 | 1,577.0 | 1,420.0 | 1,398.0 | 1,397.0 | 1,390.0 | 1,391.0 | 1,393.0 | 1,378.0 | 1,338.0 | 1,467.0 | 1,465.0 | 1,497.0 | 1,412.0 | 1,232.0 | 1,156.0 | 1,105.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 69,644.0 | 69,698.0 | 68,647.0 | 68,576.0 | 68,492.0 | 67,715.0 | 67,570.0 | 67,817.0 | 67,266.0 | 67,132.0 | 66,540.0 | 66,033.0 | 65,968.0 | 65,449.0 | 65,343.0 | 64,440.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 940.0 | 804.0 | 853.0 | 815.0 | 898.0 | 847.0 | 830.0 | 870.0 | 814.0 | 856.0 | 936.0 | 894.0 | 952.0 | 784.0 | 916.0 | 896.0 | 868.0 | 752.0 | 683.0 | 612.0 | 634.0 | 612.0 | 649.0 | 595.0 | 711.0 | 749.0 | 711.0 | 746.0 | 794.0 | 872.0 | 905.0 | 844.0 | 768.0 | 1,013.0 | 838.0 | 828.0 | 789.0 | 955.0 | 819.0 | 787.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 235.0 | 270.0 | 277.0 | 312.0 | 304.0 | 346.0 | 349.0 | 317.0 | 322.0 | 355.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,602.0 | 5,014.0 | 5,220.0 | 6,452.0 | 6,222.0 | 5,254.0 | 5,366.0 | 4,287.0 | 4,534.0 | 5,106.0 | 5,304.0 | 5,249.0 | 6,209.0 | 5,520.0 | 5,712.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 619.0 | 738.0 | 764.0 | 831.0 | 758.0 | 925.0 | 934.0 | 988.0 | 1,016.0 | 1,245.0 | 1,244.0 | 1,217.0 | 1,233.0 | 1,300.0 | 1,303.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 13,475.0 | 13,421.0 | 13,329.0 | 13,029.0 | 13,144.0 | 13,151.0 | 13,199.0 | 13,166.0 | 13,146.0 | 13,123.0 | 13,095.0 | 13,069.0 | 13,084.0 | 13,033.0 | 12,868.0 | 12,777.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,746.0 | 1,764.0 | 1,744.0 | 1,715.0 | 1,714.0 | 1,728.0 | 1,726.0 | 1,722.0 | 1,710.0 | 1,714.0 | 1,740.0 | 1,747.0 | 1,796.0 | 1,785.0 | 1,973.0 | 1,983.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 50,226.0 | 51,231.0 | 51,343.0 | 52,318.0 | 52,453.0 | 50,825.0 | 50,986.0 | 51,328.0 | 51,601.0 | 52,344.0 | 52,536.0 | 52,839.0 | 53,514.0 | 53,286.0 | 53,600.0 | 51,730.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2,783.0 | 2,783.0 | 2,783.0 | 2,783.0 | 2,783.0 | 2,783.0 | 2,783.0 | 2,783.0 | 2,783.0 | 2,782.0 | 2,782.0 | 2,782.0 | 2,782.0 | 2,782.0 | 2,782.0 | 2,781.0 | 2,782.0 | 2,781.0 | 2,781.0 | 2,781.0 | 2,781.0 | 2,781.0 | 2,781.0 | 2,781.0 | 2,781.0 | 2,780.0 | 2,780.0 | 2,780.0 | 2,780.0 | 2,779.0 | 2,779.0 | 2,779.0 | 2,779.0 | 2,778.0 | 2,778.0 | 2,778.0 | 2,779.0 | 2,777.0 | 2,777.0 | 2,778.0 |
| Additional Paid In Capital | 5,621.0 | 5,589.0 | 5,548.0 | 5,505.0 | 5,075.0 | 5,334.0 | 5,297.0 | 5,249.0 | 5,213.0 | 5,193.0 | 5,166.0 | 5,128.0 | 5,099.0 | 5,080.0 | 5,055.0 | 5,030.0 | ||||||||||||||||||||||||
| Retained Earnings | 70,411.0 | 69,529.0 | 68,501.0 | 67,532.0 | 66,450.0 | 65,628.0 | 64,677.0 | 63,820.0 | 62,940.0 | 62,093.0 | 61,235.0 | 60,500.0 | 59,724.0 | 58,887.0 | 58,047.0 | 56,958.0 | 55,937.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (553.0) | (591.0) | (672.0) | (692.0) | (720.0) | (723.0) | (692.0) | (606.0) | (610.0) | (614.0) | (497.0) | (517.0) | (560.0) | (582.0) | (832.0) | |||||||||||||||||||||||||
| Treasury Stock | 58,844.0 | 58,843.0 | 58,856.0 | 58,870.0 | 57,549.0 | 56,132.0 | 55,481.0 | 54,757.0 | 54,661.0 | 54,666.0 | 54,682.0 | 54,699.0 | 54,591.0 | 54,004.0 | 53,309.0 | 51,218.0 | 50,515.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 19,418.0 | 18,467.0 | 17,304.0 | 16,258.0 | 16,039.0 | 16,890.0 | 16,584.0 | 16,489.0 | 15,665.0 | 14,788.0 | 14,004.0 | 13,194.0 | 12,454.0 | 12,163.0 | 11,743.0 | 12,710.0 | ||||||||||||||||||||||||
| Total Equity | 19,418.0 | 18,467.0 | 17,304.0 | 16,258.0 | 16,039.0 | 16,890.0 | 16,584.0 | 16,489.0 | 15,665.0 | 14,788.0 | 14,004.0 | 13,194.0 | 12,454.0 | 12,163.0 | 11,743.0 | 12,710.0 | 11,897.0 | 14,161.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (387.0) | (459.0) | (1,316.0) | (2,269.0) | (1,683.0) | (1,233.0) | (1,217.0) | 211.0 | (340.0) | (958.0) | (1,491.0) | (1,497.0) | (2,151.0) | (1,568.0) | (1,307.0) | (2,026.0) | (1,586.0) | |||||||||||||||||||||||
| Book Value | 19,418.0 | 18,467.0 | 17,304.0 | 16,258.0 | 16,039.0 | 16,890.0 | 16,584.0 | 16,489.0 | 15,665.0 | 14,788.0 | 14,004.0 | 13,194.0 | 12,454.0 | 12,163.0 | 11,743.0 | 12,710.0 | 11,897.0 | 14,161.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 1,249.0 |
| 878.0 |
| 827.0 |
| - |
| - |
| - |
| - |
| - |
| 1,086.0 |
| 1,850.0 |
| 1,249.0 |
| 878.0 |
| 827.0 |
| 1,184.0 |
| 666.0 |
| 594.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 392.0 | 322.0 | 261.0 | 301.0 | 202.0 | 212.0 | 222.0 | 333.0 | 399.0 | 284.0 | 647.0 | 492.0 | 223.0 | 297.0 | 189.0 | 367.0 | 350.0 | 244.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,555.0 | 4,021.0 | 4,148.0 | 3,952.0 | 3,551.0 | 4,214.0 | 3,459.0 | 4,163.0 | 4,006.0 | 3,596.0 | 4,130.0 | 4,401.0 | 3,990.0 | 3,614.0 | 3,727.0 | 3,432.0 | 3,680.0 | 2,813.0 | - | - |
| 54,444.0 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 24,335.0 | 23,217.0 | 22,404.0 | 21,259.0 | 20,330.0 | 20,126.0 | 19,208.0 | 18,669.0 | 17,698.0 | 16,942.0 | 16,063.0 | 15,282.0 | 14,510.0 | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | 57,398.0 | 56,038.0 | 54,871.0 | 54,161.0 | 53,916.0 | 52,679.0 | 51,605.0 | 50,389.0 | 48,866.0 | 46,272.0 | 43,749.0 | 41,997.0 | 39,934.0 | 38,253.0 | 37,202.0 | 35,488.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,036.0 | 1,297.0 | 1,643.0 | 1,672.0 | 1,787.0 | 1,610.0 | 1,812.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,577.0 | 1,390.0 | 1,338.0 | 1,412.0 | 1,075.0 | 249.0 | 436.0 | 393.0 | 386.0 | 276.0 | 194.0 | 309.0 | 671.0 | 283.0 | 260.0 | 266.0 | 266.0 | 234.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 69,698.0 | 67,715.0 | 67,132.0 | 65,449.0 | 63,525.0 | 62,398.0 | 61,673.0 | 59,147.0 | 57,806.0 | 55,718.0 | 54,600.0 | 52,372.0 | 49,731.0 | 47,153.0 | 45,096.0 | 43,088.0 | 42,184.0 | 39,509.0 | - | - |
| 677.0 |
| 612.0 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 270.0 | 346.0 | 355.0 | - | - | 321.0 | 362.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,014.0 | 5,254.0 | 5,106.0 | 5,520.0 | 5,744.0 | 4,173.0 | 4,351.0 | 4,626.0 | 3,939.0 | 3,640.0 | 3,206.0 | 3,764.0 | 3,791.0 | 3,119.0 | 3,317.0 | 2,952.0 | 2,682.0 | 2,880.0 | - | - |
| 9,242.0 |
| 9,848.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 738.0 | 925.0 | 1,245.0 | 1,300.0 | 1,429.0 | 1,283.0 | 1,471.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13,421.0 | 13,151.0 | 13,123.0 | 13,033.0 | 12,675.0 | 12,247.0 | 11,992.0 | 11,302.0 | 10,936.0 | 15,996.0 | 15,241.0 | 14,403.0 | 14,163.0 | 13,108.0 | 12,368.0 | 11,557.0 | 11,044.0 | 10,201.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,764.0 | 1,728.0 | 1,714.0 | 1,785.0 | 1,953.0 | 2,077.0 | 1,788.0 | 1,871.0 | 1,931.0 | 1,901.0 | 1,844.0 | 2,064.0 | 1,680.0 | 2,248.0 | 2,136.0 | 1,813.0 | 2,021.0 | 2,506.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 51,231.0 | 50,825.0 | 52,344.0 | 53,286.0 | 49,364.0 | 45,440.0 | 43,545.0 | 38,724.0 | 32,950.0 | 35,786.0 | 33,898.0 | 31,183.0 | 28,506.0 | 27,276.0 | 26,518.0 | 25,325.0 | 25,383.0 | 24,194.0 | - | - |
| 1,385.0 |
| 1,384.0 |
| 1,382.0 |
| - |
| - |
| Additional Paid In Capital | 5,589.0 | 5,334.0 | 5,193.0 | 5,080.0 | 4,979.0 | 4,864.0 | 4,523.0 | 4,449.0 | 4,476.0 | 4,421.0 | 4,417.0 | 4,321.0 | 4,210.0 | 4,113.0 | 4,031.0 | 3,985.0 | 3,968.0 | 3,949.0 | - | - |
| Retained Earnings | 69,529.0 | 65,628.0 | 62,093.0 | 58,887.0 | 55,049.0 | 51,326.0 | 48,605.0 | 45,284.0 | 41,317.0 | 32,587.0 | 30,233.0 | 27,367.0 | 23,901.0 | 22,271.0 | 19,508.0 | 17,154.0 | 15,027.0 | 13,681.0 | - | - |
| Accumulated Other Comprehensive Income | (591.0) | (723.0) | (614.0) | (582.0) | (914.0) | (1,593.0) | (1,356.0) | (1,415.0) | (1,141.0) | (1,272.0) | (1,195.0) | (1,210.0) | (750.0) | (1,186.0) | (1,054.0) | (734.0) | (654.0) | (704.0) | - | - |
| Treasury Stock | 58,843.0 | 56,132.0 | 54,666.0 | 54,004.0 | 47,734.0 | 40,420.0 | 36,424.0 | 30,674.0 | 22,574.0 | 18,581.0 | 15,529.0 | 12,064.0 | 8,910.0 | 6,707.0 | 5,293.0 | 4,027.0 | 2,924.0 | 2,993.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 18,467.0 | 16,890.0 | 14,788.0 | 12,163.0 | 14,161.0 | 16,958.0 | 18,128.0 | 20,423.0 | 24,856.0 | 19,932.0 | 20,702.0 | 21,189.0 | 21,225.0 | 19,877.0 | 18,578.0 | 17,763.0 | 16,801.0 | 15,315.0 | 15,456.0 | 15,312.0 |
| Total Equity | 18,467.0 | 16,890.0 | 14,788.0 | 12,163.0 | 14,161.0 | 16,958.0 | 18,128.0 | 20,423.0 | 24,856.0 | 19,932.0 | 20,702.0 | 21,189.0 | 21,225.0 | 19,877.0 | 18,578.0 | 17,763.0 | 16,801.0 | 15,315.0 | 15,456.0 | 15,312.0 |
| 9,848.0 |
| - |
| - |
| - |
| Net debt | 30,548.0 | 30,176.0 | 31,524.0 | 32,353.0 | 28,769.0 | 24,930.0 | 24,369.0 | 21,118.0 | 15,669.0 | 13,730.0 | 12,810.0 | 9,827.0 | 8,145.0 | 7,934.0 | 7,689.0 | 8,156.0 | 7,998.0 | - | - | - |
| Working Capital | (459.0) | (1,233.0) | (958.0) | (1,568.0) | (2,193.0) | 41.0 | (892.0) | (463.0) | 67.0 | (44.0) | 924.0 | 637.0 | 199.0 | 495.0 | 410.0 | 480.0 | 998.0 | (67.0) | - | - |
| Book Value | 18,467.0 | 16,890.0 | 14,788.0 | 12,163.0 | 14,161.0 | 16,958.0 | 18,128.0 | 20,423.0 | 24,856.0 | 19,932.0 | 20,702.0 | 21,189.0 | 21,225.0 | 19,877.0 | 18,578.0 | 17,763.0 | 16,801.0 | 15,315.0 | 15,456.0 | 15,312.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.0 |
| 227.0 |
| 249.0 |
| 207.0 |
| 212.0 |
| 255.0 |
| 261.0 |
| 253.0 |
| 222.0 |
| 342.0 |
| 393.0 |
| 382.0 |
| 333.0 |
| 335.0 |
| 394.0 |
| 380.0 |
| 399.0 |
| 342.0 |
| 410.0 |
| 410.0 |
| 284.0 |
| 322.0 |
| 373.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,876.0 |
| 3,551.0 |
| 3,810.0 |
| 3,764.0 |
| 3,719.0 |
| 4,214.0 |
| 5,130.0 |
| 5,083.0 |
| 3,804.0 |
| 3,459.0 |
| 4,073.0 |
| 4,086.0 |
| 3,953.0 |
| 4,163.0 |
| 4,816.0 |
| 4,494.0 |
| 3,897.0 |
| 4,006.0 |
| 4,449.0 |
| 3,869.0 |
| 3,588.0 |
| 3,596.0 |
| 4,602.0 |
| 4,566.0 |
| 22,404.0 |
| 22,126.0 |
| 21,834.0 |
| 21,558.0 |
| 21,259.0 |
| 21,012.0 |
| 20,747.0 |
| 20,537.0 |
| 20,330.0 |
| 20,641.0 |
| 20,416.0 |
| 20,203.0 |
| 20,126.0 |
| 19,957.0 |
| 19,799.0 |
| 19,475.0 |
| 19,208.0 |
| 18,935.0 |
| 19,064.0 |
| 18,831.0 |
| 18,669.0 |
| 18,397.0 |
| 18,189.0 |
| 55,064.0 |
| 54,871.0 |
| 54,362.0 |
| 54,148.0 |
| 54,062.0 |
| 54,161.0 |
| 54,375.0 |
| 54,270.0 |
| 54,121.0 |
| 53,916.0 |
| 53,488.0 |
| 53,115.0 |
| 52,856.0 |
| 52,679.0 |
| 52,210.0 |
| 51,947.0 |
| 51,696.0 |
| 51,605.0 |
| 51,036.0 |
| 50,814.0 |
| 50,550.0 |
| 50,389.0 |
| 49,939.0 |
| 49,461.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,727.0 |
| 1,787.0 |
| 1,630.0 |
| 1,635.0 |
| 1,581.0 |
| 1,610.0 |
| 1,642.0 |
| 1,700.0 |
| 1,773.0 |
| 1,812.0 |
| 1,931.0 |
| 2,076.0 |
| 2,146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,075.0 |
| 285.0 |
| 249.0 |
| 264.0 |
| 249.0 |
| 496.0 |
| 460.0 |
| 440.0 |
| 436.0 |
| 483.0 |
| 442.0 |
| 413.0 |
| 393.0 |
| 399.0 |
| 392.0 |
| 386.0 |
| 386.0 |
| 346.0 |
| 291.0 |
| 282.0 |
| 276.0 |
| 318.0 |
| 255.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64,051.0 |
| 63,525.0 |
| 62,360.0 |
| 62,073.0 |
| 61,793.0 |
| 62,398.0 |
| 63,714.0 |
| 63,555.0 |
| 62,216.0 |
| 61,673.0 |
| 61,978.0 |
| 61,708.0 |
| 61,319.0 |
| 59,147.0 |
| 59,312.0 |
| 58,689.0 |
| 57,789.0 |
| 57,806.0 |
| 57,397.0 |
| 56,478.0 |
| 55,900.0 |
| 55,718.0 |
| 56,305.0 |
| 55,690.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.0 |
| 297.0 |
| 294.0 |
| 321.0 |
| 308.0 |
| 319.0 |
| 326.0 |
| 362.0 |
| 377.0 |
| 442.0 |
| 417.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,002.0 |
| 5,462.0 |
| 5,744.0 |
| 5,111.0 |
| 4,357.0 |
| 4,871.0 |
| 4,173.0 |
| 4,841.0 |
| 5,279.0 |
| 4,641.0 |
| 4,351.0 |
| 4,587.0 |
| 5,665.0 |
| 5,262.0 |
| 4,626.0 |
| 4,529.0 |
| 4,372.0 |
| 4,746.0 |
| 3,939.0 |
| 3,831.0 |
| 3,406.0 |
| 3,848.0 |
| 3,640.0 |
| 3,257.0 |
| 3,095.0 |
| 1,295.0 |
| 1,291.0 |
| 1,429.0 |
| 1,262.0 |
| 1,256.0 |
| 1,171.0 |
| 1,283.0 |
| 1,293.0 |
| 1,320.0 |
| 1,339.0 |
| 1,471.0 |
| 1,542.0 |
| 1,612.0 |
| 1,663.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,739.0 |
| 12,675.0 |
| 12,500.0 |
| 12,389.0 |
| 12,307.0 |
| 12,247.0 |
| 12,328.0 |
| 12,171.0 |
| 12,088.0 |
| 11,992.0 |
| 11,744.0 |
| 11,574.0 |
| 11,408.0 |
| 11,302.0 |
| 11,270.0 |
| 11,109.0 |
| 11,050.0 |
| 10,936.0 |
| 16,524.0 |
| 16,329.0 |
| 16,157.0 |
| 15,996.0 |
| 15,774.0 |
| 15,593.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,982.0 |
| 1,953.0 |
| 2,010.0 |
| 2,066.0 |
| 2,073.0 |
| 2,077.0 |
| 1,973.0 |
| 1,894.0 |
| 1,792.0 |
| 1,788.0 |
| 1,775.0 |
| 1,731.0 |
| 1,835.0 |
| 1,871.0 |
| 1,925.0 |
| 1,942.0 |
| 1,907.0 |
| 1,931.0 |
| 1,961.0 |
| 1,899.0 |
| 1,862.0 |
| 1,901.0 |
| 1,785.0 |
| 1,803.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,154.0 |
| 49,364.0 |
| 48,443.0 |
| 47,770.0 |
| 45,539.0 |
| 45,440.0 |
| 46,515.0 |
| 47,103.0 |
| 46,225.0 |
| 43,545.0 |
| 43,962.0 |
| 43,537.0 |
| 43,577.0 |
| 38,724.0 |
| 38,667.0 |
| 38,780.0 |
| 33,400.0 |
| 32,950.0 |
| 38,246.0 |
| 36,863.0 |
| 36,177.0 |
| 35,786.0 |
| 36,021.0 |
| 35,268.0 |
| 4,571.0 |
| 4,979.0 |
| 4,947.0 |
| 4,499.0 |
| 4,874.0 |
| 4,864.0 |
| 4,849.0 |
| 4,135.0 |
| 4,112.0 |
| 4,523.0 |
| 4,505.0 |
| 3,954.0 |
| 3,929.0 |
| 4,449.0 |
| 3,803.0 |
| 3,778.0 |
| 4,473.0 |
| 4,476.0 |
| 4,454.0 |
| 4,431.0 |
| 4,406.0 |
| 4,421.0 |
| 4,406.0 |
| 4,393.0 |
| 55,049.0 |
| 54,094.0 |
| 53,116.0 |
| 52,019.0 |
| 51,326.0 |
| 50,600.0 |
| 49,892.0 |
| 49,419.0 |
| 48,605.0 |
| 47,875.0 |
| 46,997.0 |
| 46,049.0 |
| 45,284.0 |
| 44,313.0 |
| 43,311.0 |
| 42,359.0 |
| 41,317.0 |
| 34,561.0 |
| 33,847.0 |
| 33,167.0 |
| 32,587.0 |
| 31,940.0 |
| 31,266.0 |
| (841.0) |
| (878.0) |
| (914.0) |
| (1,533.0) |
| (1,551.0) |
| (1,594.0) |
| (1,593.0) |
| (1,351.0) |
| (1,372.0) |
| (1,329.0) |
| (1,356.0) |
| (1,305.0) |
| (1,298.0) |
| (1,378.0) |
| (1,415.0) |
| (1,392.0) |
| (1,428.0) |
| (1,422.0) |
| (1,141.0) |
| (1,172.0) |
| (1,221.0) |
| (1,252.0) |
| (1,272.0) |
| (1,185.0) |
| (1,198.0) |
| 47,734.0 |
| 46,372.0 |
| 44,542.0 |
| 41,826.0 |
| 40,420.0 |
| 39,680.0 |
| 38,984.0 |
| 38,992.0 |
| 36,424.0 |
| 35,839.0 |
| 34,262.0 |
| 33,638.0 |
| 30,674.0 |
| 28,858.0 |
| 28,531.0 |
| 23,800.0 |
| 22,574.0 |
| 21,470.0 |
| 20,220.0 |
| 19,377.0 |
| 18,581.0 |
| 17,654.0 |
| 16,817.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,897.0 |
| 14,161.0 |
| 13,917.0 |
| 14,303.0 |
| 16,254.0 |
| 16,958.0 |
| 17,199.0 |
| 16,452.0 |
| 15,991.0 |
| 18,128.0 |
| 18,016.0 |
| 18,171.0 |
| 17,742.0 |
| 20,423.0 |
| 20,645.0 |
| 19,909.0 |
| 24,389.0 |
| 24,856.0 |
| 19,151.0 |
| 19,615.0 |
| 19,723.0 |
| 19,932.0 |
| 20,284.0 |
| 20,422.0 |
| 13,917.0 |
| 14,303.0 |
| 16,254.0 |
| 16,958.0 |
| 17,199.0 |
| 16,452.0 |
| 15,991.0 |
| 18,128.0 |
| 18,016.0 |
| 18,171.0 |
| 17,742.0 |
| 20,423.0 |
| 20,645.0 |
| 19,909.0 |
| 24,389.0 |
| 24,856.0 |
| 19,151.0 |
| 19,615.0 |
| 19,723.0 |
| 19,932.0 |
| 20,284.0 |
| 20,422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,193.0) |
| (1,301.0) |
| (593.0) |
| (1,152.0) |
| 41.0 |
| 289.0 |
| (196.0) |
| (837.0) |
| (892.0) |
| (514.0) |
| (1,579.0) |
| (1,309.0) |
| (463.0) |
| 287.0 |
| 122.0 |
| (849.0) |
| 67.0 |
| 618.0 |
| 463.0 |
| (260.0) |
| (44.0) |
| 1,345.0 |
| 1,471.0 |
| 13,917.0 |
| 14,303.0 |
| 16,254.0 |
| 16,958.0 |
| 17,199.0 |
| 16,452.0 |
| 15,991.0 |
| 18,128.0 |
| 18,016.0 |
| 18,171.0 |
| 17,742.0 |
| 20,423.0 |
| 20,645.0 |
| 19,909.0 |
| 24,389.0 |
| 24,856.0 |
| 19,151.0 |
| 19,615.0 |
| 19,723.0 |
| 19,932.0 |
| 20,284.0 |
| 20,422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |