| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | 480.0 | 283.0 | 168.0 | 153.0 | ||
| Restricted Cash | 102.0 | 98.0 | 103.0 | 146.0 | 135.0 | 154.0 | 10.0 | 11.0 | 103.0 | 113.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | 4,771.0 | 6,037.0 | 5,864.0 | 6,309.0 | - | 3,412.0 | 3,718.0 | 4,328.0 | 4,246.0 | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,892.0 | 4,001.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,075.0 | 2,006.0 | 2,026.0 | 2,138.0 | 1,505.0 | 1,342.0 | 1,750.0 | 1,706.0 | 1,752.0 | 1,594.0 | 1,425.0 | 1,771.0 | - | 1,124.0 | 902.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 53,654.0 | 51,541.0 | 49,802.0 | 45,353.0 | 40,654.0 | 35,343.0 | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,840.0 | 2,455.0 | 2,353.0 | 2,149.0 | 1,772.0 | 1,196.0 | 2,062.0 | 1,773.0 | 1,688.0 | 1,592.0 | 1,563.0 | 1,377.0 | - | 975.0 | 1,007.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 24,639.0 | 24,617.0 | 28,895.0 | 31,844.0 | 35,008.0 | 29,324.0 | 20,896.0 | 20,566.0 | 21,818.0 | - | - | - | - | 6,735.0 | 6,702.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 6.0 | 6.0 | 6.0 | 4.0 | 5.0 | 5.0 | 5.0 | 6.0 | 7.0 | - | 127.0 | 341.0 | 339.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 28,280.0 | 29,813.0 | 32,396.0 | 34,903.0 | 37,323.0 | 32,021.0 | 23,645.0 | 23,779.0 | 24,294.0 | - | - | - | - | 8,123.0 | 8,220.0 | 10,532.0 | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 99.0 | - | 103.0 | 98.0 | 96.0 | - | 99.0 | 135.0 | 99.0 | - | 110.0 | 165.0 | 132.0 | - | 144.0 | 136.0 | 136.0 | - | 138.0 | 140.0 | 157.0 | - | 44.0 | 5.0 | 12.0 | - | 11.0 | 11.0 | 11.0 | - | 11.0 | 12.0 | 103.0 | - | 104.0 | 103.0 | 93.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,428.0 | 6,500.0 | 6,302.0 | 6,037.0 | 6,374.0 | 6,672.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,008.0 | 2,075.0 | 2,028.0 | 2,057.0 | 1,928.0 | 2,006.0 | 1,820.0 | 2,067.0 | 2,070.0 | 2,026.0 | 2,021.0 | 2,073.0 | 1,989.0 | 2,138.0 | 1,991.0 | 1,835.0 | 1,537.0 | 1,505.0 | 1,332.0 | 1,249.0 | 971.0 | 1,342.0 | 1,135.0 | 879.0 | 1,020.0 | 1,750.0 | 1,850.0 | 1,943.0 | 1,876.0 | 1,706.0 | 2,170.0 | 1,941.0 | 1,809.0 | 1,752.0 | 1,700.0 | 1,543.0 | 1,397.0 | 1,594.0 | 1,703.0 | 1,593.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 834.0 | 767.0 | 822.0 | 855.0 | 909.0 | 794.0 | 830.0 | 832.0 | 777.0 | 658.0 | 719.0 | 822.0 | 907.0 | 892.0 | 986.0 | 898.0 | 787.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,984.0 | 12,205.0 | 13,250.0 | 15,068.0 | 13,603.0 | 13,154.0 | 14,456.0 | 14,795.0 | 14,542.0 | 13,572.0 | 16,708.0 | 18,220.0 | 17,652.0 | 15,269.0 | 17,377.0 | 18,525.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48,926.0 | 49,844.0 | 50,647.0 | 53,654.0 | 53,119.0 | 52,816.0 | 52,156.0 | 51,541.0 | 51,500.0 | 51,149.0 | 50,492.0 | 49,802.0 | 48,727.0 | 48,121.0 | 46,931.0 | 45,353.0 | 44,323.0 | 43,415.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | ||||||||||||||||||||||
| Intangible Assets | 2,064.0 | 2,066.0 | 2,038.0 | 2,040.0 | 2,042.0 | 2,044.0 | 2,046.0 | 2,047.0 | 2,049.0 | 2,051.0 | 2,053.0 | 2,055.0 | 2,057.0 | 2,059.0 | 2,069.0 | 2,079.0 | 1,970.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6,943.0 | 7,091.0 | 7,495.0 | 7,488.0 | 7,442.0 | 7,333.0 | 7,709.0 | 7,873.0 | 7,899.0 | 7,939.0 | 7,878.0 | 8,076.0 | 7,838.0 | 8,094.0 | 7,549.0 | 7,510.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,457.0 | 2,368.0 | 2,435.0 | 2,411.0 | 2,655.0 | 2,485.0 | 2,768.0 | 2,668.0 | 2,986.0 | 2,888.0 | 2,875.0 | 2,660.0 | 3,088.0 | 3,099.0 | 3,679.0 | 3,858.0 | 4,000.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 9,986.0 | 9,938.0 | 9,938.0 | 9,910.0 | 10,249.0 | 10,169.0 | 10,517.0 | 10,413.0 | 10,786.0 | 10,783.0 | 10,807.0 | 10,693.0 | 11,152.0 | 11,153.0 | 11,739.0 | 11,934.0 | 12,036.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 63,738.0 | 61,774.0 | 62,141.0 | 63,667.0 | 62,609.0 | 61,783.0 | 63,528.0 | 64,125.0 | 64,384.0 | 63,058.0 | 65,711.0 | 67,260.0 | 66,786.0 | 64,716.0 | 66,652.0 | 67,963.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,610.0 | 2,840.0 | 2,833.0 | 3,130.0 | 3,114.0 | 2,455.0 | 2,623.0 | 3,016.0 | 2,927.0 | 2,353.0 | 2,123.0 | 2,406.0 | 2,455.0 | 2,149.0 | 2,117.0 | 2,733.0 | 2,546.0 | 1,772.0 | 1,835.0 | 2,172.0 | 1,624.0 | 1,196.0 | 1,077.0 | 1,175.0 | 1,648.0 | 2,062.0 | 1,932.0 | 2,118.0 | 2,139.0 | 1,773.0 | 1,886.0 | 2,053.0 | 1,953.0 | 1,688.0 | 1,638.0 | 1,924.0 | 1,882.0 | 1,592.0 | 1,673.0 | 1,944.0 |
| Short Term Debt | 4,083.0 | 3,641.0 | 3,508.0 | 4,514.0 | 4,640.0 | 5,196.0 | 5,262.0 | 3,982.0 | 3,974.0 | 3,501.0 | 3,607.0 | 3,717.0 | 3,370.0 | 3,059.0 | 2,560.0 | 1,933.0 | 2,208.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1,053.0 | 1,058.0 | 1,143.0 | 1,120.0 | 1,096.0 | 1,092.0 | 1,173.0 | 1,209.0 | 1,273.0 | 1,309.0 | 1,387.0 | 1,431.0 | 1,439.0 | 1,465.0 | 1,467.0 | 1,483.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,969.0 | 2,128.0 | 2,053.0 | 1,900.0 | 1,827.0 | 2,150.0 | 2,484.0 | 1,767.0 | 1,726.0 | 2,377.0 | 3,262.0 | 1,723.0 | 1,809.0 | 1,713.0 | 1,662.0 | 1,505.0 | 1,369.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 28,406.0 | 24,492.0 | 24,638.0 | 25,771.0 | 26,112.0 | 24,295.0 | 25,532.0 | 24,610.0 | 24,993.0 | 22,062.0 | 24,380.0 | 24,316.0 | 24,590.0 | 21,496.0 | 21,970.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 22,934.0 | 24,639.0 | 24,538.0 | 24,705.0 | 24,217.0 | 24,617.0 | 25,848.0 | 27,209.0 | 27,853.0 | 28,895.0 | 29,308.0 | 30,340.0 | 31,089.0 | 31,844.0 | 33,598.0 | 34,421.0 | 34,885.0 | 35,008.0 | 35,470.0 | 36,729.0 | 36,785.0 | 29,324.0 | 29,593.0 | 28,193.0 | 21,033.0 | 20,896.0 | 21,055.0 | 21,222.0 | 20,065.0 | 20,566.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5,762.0 | 5,905.0 | 6,204.0 | 6,200.0 | 6,062.0 | 5,976.0 | 6,348.0 | 6,482.0 | 6,457.0 | 6,452.0 | 6,329.0 | 6,506.0 | 6,325.0 | 6,559.0 | 6,281.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 7,376.0 | 6,839.0 | 6,815.0 | 6,805.0 | 6,708.0 | 6,498.0 | 6,035.0 | 6,031.0 | 5,994.0 | 5,874.0 | 5,834.0 | 5,884.0 | 5,881.0 | 5,976.0 | 6,141.0 | 6,189.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 1,219.0 | 1,568.0 | 1,759.0 | 1,814.0 | 1,869.0 | 2,128.0 | 2,568.0 | 2,652.0 | 2,709.0 | 3,044.0 | 2,929.0 | 2,694.0 | 2,737.0 | 2,837.0 | 4,601.0 | 4,755.0 | 4,913.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,530.0 | 1,443.0 | 1,574.0 | 1,671.0 | 1,653.0 | 1,709.0 | 1,631.0 | 1,460.0 | 1,503.0 | 1,558.0 | 1,653.0 | 1,473.0 | 1,438.0 | 1,258.0 | 1,367.0 | 1,395.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 39,409.0 | 41,009.0 | 41,465.0 | 41,766.0 | 41,005.0 | 41,465.0 | 42,850.0 | 44,261.0 | 44,891.0 | 46,198.0 | 46,467.0 | 47,329.0 | 47,967.0 | 49,019.0 | 52,575.0 | 53,615.0 | ||||||||||||||||||||||||
| Total Liabilities | 67,815.0 | 65,501.0 | 66,103.0 | 67,537.0 | 67,117.0 | 65,760.0 | 68,382.0 | 68,871.0 | 69,884.0 | 68,260.0 | 70,847.0 | 71,645.0 | 72,557.0 | 70,515.0 | 74,545.0 | 76,385.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (7,114.0) | (6,732.0) | (6,831.0) | (6,717.0) | (7,316.0) | (6,843.0) | (7,433.0) | (7,284.0) | (8,001.0) | (7,689.0) | (7,708.0) | (7,163.0) | (8,501.0) | (8,511.0) | (9,314.0) | (9,797.0) | (10,273.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,372.0) | (4,389.0) | (4,515.0) | (4,530.0) | (4,547.0) | (4,565.0) | (4,835.0) | (4,858.0) | (4,877.0) | (4,894.0) | (4,788.0) | (4,550.0) | (4,567.0) | (4,585.0) | (5,862.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (4,077.0) | (3,727.0) | (3,962.0) | (3,870.0) | (4,508.0) | (3,977.0) | (4,854.0) | (4,746.0) | (5,500.0) | (5,202.0) | (5,136.0) | (4,385.0) | (5,771.0) | (5,799.0) | (7,893.0) | (8,422.0) | ||||||||||||||||||||||||
| Total Equity | (4,077.0) | (3,727.0) | (3,962.0) | (3,870.0) | (4,508.0) | (3,977.0) | (4,854.0) | (4,746.0) | (5,500.0) | (5,202.0) | (5,136.0) | (4,385.0) | (5,771.0) | (5,799.0) | (7,893.0) | (8,422.0) | (8,940.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 27,017.0 | 28,280.0 | 28,046.0 | 29,219.0 | 28,857.0 | 29,813.0 | 31,110.0 | 31,191.0 | 31,827.0 | 32,396.0 | 32,915.0 | 34,057.0 | 34,459.0 | 34,903.0 | 36,158.0 | 36,354.0 | 37,093.0 | 37,323.0 | 37,875.0 | 39,421.0 | 39,124.0 | 32,021.0 | 32,203.0 | 30,664.0 | 24,448.0 | 23,645.0 | 24,559.0 | 24,639.0 | 23,351.0 | 23,779.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (14,422.0) | (12,287.0) | (11,388.0) | (10,703.0) | (12,509.0) | (11,141.0) | (11,076.0) | (9,815.0) | (10,451.0) | (8,490.0) | (7,672.0) | (6,096.0) | (6,938.0) | (6,227.0) | (4,593.0) | (4,245.0) | (4,104.0) | |||||||||||||||||||||||
| Book Value | (4,077.0) | (3,727.0) | (3,962.0) | (3,870.0) | (4,508.0) | (3,977.0) | (4,854.0) | (4,746.0) | (5,500.0) | (5,202.0) | (5,136.0) | (4,385.0) | (5,771.0) | (5,799.0) | (7,893.0) | (8,422.0) | (8,940.0) | (7,340.0) | ||||||||||||||||||||||
| Tangible Book Value | (10,232.0) | (9,884.0) | (10,091.0) | (10,001.0) | (10,641.0) | (10,112.0) | (10,991.0) | (10,884.0) | (11,640.0) | (11,344.0) | (11,280.0) | (10,531.0) | (11,919.0) | (11,949.0) | (14,053.0) | (14,592.0) | (15,001.0) | |||||||||||||||||||||||
| 191.0 |
| 148.0 |
| - |
| - |
| - |
| 4,496.0 |
| 4,399.0 |
| 191.0 |
| 148.0 |
| 738.0 |
| 768.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 767.0 | 794.0 | 658.0 | 892.0 | 615.0 | 666.0 | 621.0 | 495.0 | 651.0 | 639.0 | 748.0 | 898.0 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 626.0 | 402.0 | 291.0 | 309.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12,205.0 | 13,154.0 | 13,572.0 | 15,269.0 | 17,336.0 | 11,095.0 | 8,206.0 | 8,637.0 | 9,146.0 | 10,324.0 | 9,985.0 | 11,750.0 | - | 7,072.0 | 6,757.0 | 6,838.0 | 6,642.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 18,659.0 | 17,443.0 | 15,646.0 | 14,194.0 | 13,144.0 | 12,259.0 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 34,995.0 | 34,098.0 | 34,156.0 | 31,159.0 | 27,510.0 | 23,084.0 | - | 13,402.0 | 13,913.0 | 14,838.0 | 15,181.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 4,091.0 | 0.0 | - | - | - | - | - |
| Intangible Assets | 2,066.0 | 2,044.0 | 2,051.0 | 2,059.0 | 1,988.0 | 2,029.0 | 2,084.0 | 2,137.0 | 2,203.0 | 2,173.0 | 2,249.0 | 2,240.0 | - | 161.0 | 186.0 | 224.0 | - | - | - |
| Operating Lease Right Of Use Assets | 7,091.0 | 7,333.0 | 7,939.0 | 8,094.0 | 7,850.0 | 8,039.0 | 8,737.0 | 9,151.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,368.0 | 2,485.0 | 2,888.0 | 3,099.0 | 3,556.0 | 3,239.0 | 645.0 | 1,145.0 | 1,816.0 | 1,498.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9,938.0 | 10,169.0 | 10,783.0 | 11,153.0 | 11,744.0 | 11,175.0 | 8,057.0 | 8,694.0 | 9,483.0 | 9,791.0 | 10,920.0 | 8,391.0 | - | 2,167.0 | 1,891.0 | 2,236.0 | 2,332.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 61,774.0 | 61,783.0 | 63,058.0 | 64,716.0 | 66,467.0 | 62,008.0 | 59,995.0 | 60,580.0 | 52,785.0 | 51,274.0 | 48,415.0 | 43,225.0 | - | 23,510.0 | 23,848.0 | 25,088.0 | 25,438.0 | - | - |
| 1,156.0 |
| 1,064.0 |
| - |
| - |
| Short Term Debt | 3,641.0 | 5,196.0 | 3,501.0 | 3,059.0 | 2,315.0 | 2,697.0 | 2,749.0 | 3,213.0 | 2,476.0 | - | - | - | - | 1,388.0 | 1,518.0 | 1,776.0 | 1,024.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1,058.0 | 1,092.0 | 1,309.0 | 1,465.0 | 1,507.0 | 1,651.0 | 1,708.0 | 1,654.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,128.0 | 2,150.0 | 2,377.0 | 1,713.0 | 1,489.0 | 1,716.0 | 1,541.0 | 1,427.0 | 1,672.0 | 1,516.0 | 1,205.0 | 3,291.0 | - | 1,427.0 | 1,358.0 | 1,587.0 | 1,551.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 24,492.0 | 24,295.0 | 22,062.0 | 21,496.0 | 19,006.0 | 16,569.0 | 18,311.0 | 18,096.0 | 15,358.0 | 13,872.0 | 13,605.0 | 13,404.0 | - | 9,011.0 | 8,630.0 | 8,780.0 | 7,728.0 | - | - |
| 8,756.0 |
| 9,984.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5,905.0 | 5,976.0 | 6,452.0 | 6,559.0 | 6,610.0 | 6,777.0 | 7,421.0 | 7,902.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 6,839.0 | 6,498.0 | 5,874.0 | 5,976.0 | 6,239.0 | 7,162.0 | 5,422.0 | 5,272.0 | 5,701.0 | - | - | - | - | 223.0 | 110.0 | 270.0 | 272.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 1,568.0 | 2,128.0 | 3,044.0 | 2,837.0 | 5,053.0 | 7,069.0 | 6,052.0 | 6,907.0 | 7,497.0 | 7,842.0 | 7,450.0 | 7,562.0 | - | 6,780.0 | 9,204.0 | 7,877.0 | 7,397.0 | - | - |
| Other Non-Current Liabilities | 1,443.0 | 1,709.0 | 1,558.0 | 1,258.0 | 1,328.0 | 1,502.0 | 1,453.0 | 1,393.0 | 2,498.0 | 3,286.0 | 2,728.0 | 3,041.0 | - | 1,761.0 | 1,470.0 | 2,853.0 | - | - | - |
| Total Non-Current Liabilities | 41,009.0 | 41,465.0 | 46,198.0 | 49,019.0 | 54,801.0 | 52,306.0 | 41,802.0 | 42,653.0 | 38,207.0 | 33,617.0 | 29,175.0 | 27,800.0 | - | 15,880.0 | - | - | - | - | - |
| Total Liabilities | 65,501.0 | 65,760.0 | 68,260.0 | 70,515.0 | 73,807.0 | 68,875.0 | 60,113.0 | 60,749.0 | 53,565.0 | 51,558.0 | 42,780.0 | 41,204.0 | - | 31,497.0 | 30,959.0 | 29,033.0 | 28,927.0 | - | - |
| 339.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (6,732.0) | (6,843.0) | (7,689.0) | (8,511.0) | (8,638.0) | (6,664.0) | 2,264.0 | 758.0 | (1,345.0) | 1,640.0 | (1,230.0) | (8,562.0) | - | (9,462.0) | (7,586.0) | (5,607.0) | (5,136.0) | - | - |
| Accumulated Other Comprehensive Income | (4,389.0) | (4,565.0) | (4,894.0) | (4,585.0) | (5,942.0) | (7,103.0) | (6,331.0) | (5,896.0) | (5,776.0) | (5,083.0) | (4,732.0) | (4,559.0) | - | (2,980.0) | (3,964.0) | (2,755.0) | (2,724.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 367.0 | 367.0 | 367.0 | 367.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (3,727.0) | (3,977.0) | (5,202.0) | (5,799.0) | (7,340.0) | (6,867.0) | (118.0) | (169.0) | (780.0) | (284.0) | 5,635.0 | 2,021.0 | - | (7,987.0) | (7,111.0) | (3,945.0) | (3,489.0) | (2,935.0) | 2,704.0 |
| Total Equity | (3,727.0) | (3,977.0) | (5,202.0) | (5,799.0) | (7,340.0) | (6,867.0) | (118.0) | (169.0) | (780.0) | (284.0) | 5,635.0 | 2,021.0 | - | (7,987.0) | (7,111.0) | (3,945.0) | (3,489.0) | (2,935.0) | 2,704.0 |
| 11,008.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,231.0 | 4,219.0 | 6,036.0 | 6,609.0 | - | - |
| Working Capital | (12,287.0) | (11,141.0) | (8,490.0) | (6,227.0) | (1,670.0) | (5,474.0) | (10,105.0) | (9,459.0) | (6,212.0) | (3,548.0) | (3,620.0) | (1,654.0) | - | (1,939.0) | (1,873.0) | (1,942.0) | (1,086.0) | - | - |
| Book Value | (3,727.0) | (3,977.0) | (5,202.0) | (5,799.0) | (7,340.0) | (6,867.0) | (118.0) | (169.0) | (780.0) | (284.0) | 5,635.0 | 2,021.0 | - | (7,987.0) | (7,111.0) | (3,945.0) | (3,489.0) | (2,935.0) | 2,704.0 |
| Tangible Book Value | (9,884.0) | (10,112.0) | (11,344.0) | (11,949.0) | (13,419.0) | (12,987.0) | (6,293.0) | (6,397.0) | (7,074.0) | (6,548.0) | (705.0) | (4,310.0) | - | (8,148.0) | (7,297.0) | (4,169.0) | - | - | - |
| 615.0 |
| 553.0 |
| 660.0 |
| 615.0 |
| 666.0 |
| 780.0 |
| 905.0 |
| 650.0 |
| 621.0 |
| 596.0 |
| 635.0 |
| 607.0 |
| 495.0 |
| 743.0 |
| 856.0 |
| 824.0 |
| 651.0 |
| 826.0 |
| 827.0 |
| 856.0 |
| 639.0 |
| 855.0 |
| 834.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,762.0 |
| 17,336.0 |
| 19,195.0 |
| 22,647.0 |
| 18,089.0 |
| 11,095.0 |
| 12,340.0 |
| 13,789.0 |
| 7,175.0 |
| 8,206.0 |
| 9,572.0 |
| 9,850.0 |
| 8,654.0 |
| 8,637.0 |
| 9,498.0 |
| 9,176.0 |
| 9,673.0 |
| 9,146.0 |
| 10,002.0 |
| 11,016.0 |
| 10,626.0 |
| 10,324.0 |
| 11,048.0 |
| 11,184.0 |
| - |
| - |
| - |
| - |
| - |
| 16,670.0 |
| 16,493.0 |
| 16,441.0 |
| 18,659.0 |
| 18,500.0 |
| 18,114.0 |
| 17,746.0 |
| 17,443.0 |
| 17,277.0 |
| 16,725.0 |
| 16,159.0 |
| 15,646.0 |
| 15,416.0 |
| 15,128.0 |
| 14,640.0 |
| 14,194.0 |
| 14,019.0 |
| 13,804.0 |
| - |
| - |
| - |
| - |
| - |
| 32,256.0 |
| 33,351.0 |
| 34,206.0 |
| 34,995.0 |
| 34,619.0 |
| 34,702.0 |
| 34,410.0 |
| 34,098.0 |
| 34,223.0 |
| 34,424.0 |
| 34,333.0 |
| 34,156.0 |
| 33,311.0 |
| 32,993.0 |
| 32,291.0 |
| 31,159.0 |
| 30,304.0 |
| 29,611.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 4,091.0 |
| 1,988.0 |
| 1,998.0 |
| 2,008.0 |
| 2,019.0 |
| 2,029.0 |
| 2,039.0 |
| 2,049.0 |
| 2,059.0 |
| 2,084.0 |
| 2,095.0 |
| 2,105.0 |
| 2,115.0 |
| 2,137.0 |
| 2,147.0 |
| 2,157.0 |
| 2,193.0 |
| 2,203.0 |
| 2,214.0 |
| 2,224.0 |
| 2,236.0 |
| 2,173.0 |
| 2,189.0 |
| 2,213.0 |
| 7,745.0 |
| 7,850.0 |
| 7,804.0 |
| 7,958.0 |
| 8,000.0 |
| 8,039.0 |
| 7,979.0 |
| 8,323.0 |
| 8,619.0 |
| 8,737.0 |
| 8,842.0 |
| 9,102.0 |
| 9,124.0 |
| 9,151.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,556.0 |
| 3,582.0 |
| 3,631.0 |
| 3,632.0 |
| 3,239.0 |
| 2,425.0 |
| 1,725.0 |
| 1,237.0 |
| 645.0 |
| 666.0 |
| 792.0 |
| 1,007.0 |
| 1,145.0 |
| 1,293.0 |
| 1,399.0 |
| 1,581.0 |
| 1,816.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,744.0 |
| 11,641.0 |
| 11,654.0 |
| 11,663.0 |
| 11,175.0 |
| 10,198.0 |
| 9,081.0 |
| 8,580.0 |
| 8,057.0 |
| 8,142.0 |
| 8,313.0 |
| 8,599.0 |
| 8,694.0 |
| 8,914.0 |
| 9,022.0 |
| 9,274.0 |
| 9,483.0 |
| 9,088.0 |
| 9,327.0 |
| 9,710.0 |
| 9,791.0 |
| 9,756.0 |
| 10,256.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67,401.0 |
| 66,467.0 |
| 68,437.0 |
| 72,464.0 |
| 68,649.0 |
| 62,008.0 |
| 62,773.0 |
| 64,544.0 |
| 58,580.0 |
| 59,995.0 |
| 61,175.0 |
| 61,967.0 |
| 60,787.0 |
| 60,580.0 |
| 52,635.0 |
| 52,622.0 |
| 53,280.0 |
| 52,785.0 |
| 52,401.0 |
| 53,336.0 |
| 52,627.0 |
| 51,274.0 |
| 51,108.0 |
| 51,051.0 |
| 2,315.0 |
| 2,405.0 |
| 2,692.0 |
| 2,339.0 |
| 2,697.0 |
| 2,610.0 |
| 2,471.0 |
| 3,415.0 |
| 2,749.0 |
| 3,504.0 |
| 3,417.0 |
| 3,286.0 |
| 3,213.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,490.0 |
| 1,507.0 |
| 1,490.0 |
| 1,587.0 |
| 1,595.0 |
| 1,651.0 |
| 1,736.0 |
| 1,804.0 |
| 1,752.0 |
| 1,708.0 |
| 1,672.0 |
| 1,639.0 |
| 1,629.0 |
| 1,654.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,489.0 |
| 1,501.0 |
| 1,580.0 |
| 1,576.0 |
| 1,716.0 |
| 1,919.0 |
| 1,518.0 |
| 1,633.0 |
| 1,541.0 |
| 1,413.0 |
| 1,304.0 |
| 1,217.0 |
| 1,427.0 |
| 1,386.0 |
| 1,299.0 |
| 1,178.0 |
| 1,672.0 |
| 1,413.0 |
| 1,295.0 |
| 1,064.0 |
| 1,516.0 |
| 1,365.0 |
| 1,327.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,770.0 |
| 21,866.0 |
| 19,006.0 |
| 18,938.0 |
| 21,521.0 |
| 17,333.0 |
| 16,569.0 |
| 16,584.0 |
| 18,000.0 |
| 19,213.0 |
| 18,311.0 |
| 19,560.0 |
| 20,123.0 |
| 19,849.0 |
| 18,096.0 |
| 16,348.0 |
| 16,669.0 |
| 17,008.0 |
| 15,358.0 |
| 15,307.0 |
| 16,112.0 |
| 15,286.0 |
| 13,872.0 |
| 14,533.0 |
| 14,917.0 |
| 6,313.0 |
| 6,529.0 |
| 6,610.0 |
| 6,568.0 |
| 6,711.0 |
| 6,738.0 |
| 6,777.0 |
| 6,683.0 |
| 6,972.0 |
| 7,239.0 |
| 7,421.0 |
| 7,535.0 |
| 7,818.0 |
| 7,785.0 |
| 7,902.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,194.0 |
| 6,239.0 |
| 6,404.0 |
| 6,674.0 |
| 7,055.0 |
| 7,162.0 |
| 7,043.0 |
| 6,608.0 |
| 5,757.0 |
| 5,422.0 |
| 5,325.0 |
| 5,249.0 |
| 5,214.0 |
| 5,272.0 |
| 5,317.0 |
| - |
| - |
| 5,701.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,053.0 |
| 6,495.0 |
| 6,627.0 |
| 6,765.0 |
| 7,069.0 |
| 6,310.0 |
| 6,019.0 |
| 6,107.0 |
| 6,052.0 |
| 5,609.0 |
| 5,641.0 |
| 6,519.0 |
| 6,907.0 |
| 6,898.0 |
| 7,118.0 |
| 7,259.0 |
| 7,497.0 |
| 7,467.0 |
| 7,500.0 |
| 7,808.0 |
| 7,842.0 |
| 7,387.0 |
| 7,426.0 |
| 1,378.0 |
| 1,328.0 |
| 1,422.0 |
| 1,397.0 |
| 1,456.0 |
| 1,502.0 |
| 1,605.0 |
| 1,416.0 |
| 1,336.0 |
| 1,453.0 |
| 1,361.0 |
| 1,367.0 |
| 1,396.0 |
| 1,393.0 |
| 2,366.0 |
| 2,357.0 |
| 2,475.0 |
| 2,498.0 |
| 3,462.0 |
| 3,484.0 |
| 2,753.0 |
| 3,286.0 |
| 2,698.0 |
| 2,675.0 |
| 54,475.0 |
| 54,801.0 |
| 56,936.0 |
| 58,610.0 |
| 59,261.0 |
| 52,306.0 |
| 51,717.0 |
| 49,713.0 |
| 42,003.0 |
| 41,802.0 |
| 41,455.0 |
| 41,866.0 |
| 41,574.0 |
| 42,653.0 |
| 36,855.0 |
| 36,822.0 |
| 37,290.0 |
| 38,207.0 |
| 33,146.0 |
| 33,509.0 |
| 33,884.0 |
| 33,617.0 |
| 32,184.0 |
| 31,822.0 |
| 76,341.0 |
| 73,807.0 |
| 75,874.0 |
| 80,131.0 |
| 76,594.0 |
| 68,875.0 |
| 68,301.0 |
| 67,713.0 |
| 61,216.0 |
| 60,113.0 |
| 61,015.0 |
| 61,989.0 |
| 61,423.0 |
| 60,749.0 |
| 53,030.0 |
| 53,349.0 |
| 54,145.0 |
| 53,565.0 |
| 48,453.0 |
| 49,621.0 |
| 49,170.0 |
| 47,489.0 |
| 46,717.0 |
| 46,739.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8,638.0) |
| (7,707.0) |
| (7,876.0) |
| (7,895.0) |
| (6,664.0) |
| (4,487.0) |
| (2,088.0) |
| (21.0) |
| 2,264.0 |
| 1,894.0 |
| 1,514.0 |
| 897.0 |
| 758.0 |
| (316.0) |
| (610.0) |
| (1,130.0) |
| (1,345.0) |
| 3,152.0 |
| 2,577.0 |
| 1,823.0 |
| 1,640.0 |
| 1,403.0 |
| 719.0 |
| (5,890.0) |
| (5,916.0) |
| (5,942.0) |
| (6,957.0) |
| (6,997.0) |
| (7,036.0) |
| (7,103.0) |
| (6,476.0) |
| (6,463.0) |
| (6,480.0) |
| (6,331.0) |
| (5,946.0) |
| (5,927.0) |
| (5,909.0) |
| (5,896.0) |
| (5,203.0) |
| (5,187.0) |
| (5,172.0) |
| (5,154.0) |
| (5,127.0) |
| (5,112.0) |
| (5,097.0) |
| (5,083.0) |
| (4,778.0) |
| (4,763.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8,940.0) |
| (7,340.0) |
| (7,437.0) |
| (7,667.0) |
| (7,945.0) |
| (6,867.0) |
| (5,528.0) |
| (3,169.0) |
| (2,636.0) |
| (118.0) |
| 160.0 |
| (22.0) |
| (636.0) |
| (169.0) |
| (395.0) |
| (727.0) |
| (865.0) |
| (780.0) |
| 3,948.0 |
| 3,715.0 |
| 3,457.0 |
| 3,785.0 |
| 4,391.0 |
| 4,312.0 |
| (7,340.0) |
| (7,437.0) |
| (7,667.0) |
| (7,945.0) |
| (6,867.0) |
| (5,528.0) |
| (3,169.0) |
| (2,636.0) |
| (118.0) |
| 160.0 |
| (22.0) |
| (636.0) |
| (169.0) |
| (395.0) |
| (727.0) |
| (865.0) |
| (780.0) |
| 3,948.0 |
| 3,715.0 |
| 3,457.0 |
| 3,785.0 |
| 4,391.0 |
| 4,312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,670.0) |
| 257.0 |
| 1,126.0 |
| 756.0 |
| (5,474.0) |
| (4,244.0) |
| (4,211.0) |
| (12,038.0) |
| (10,105.0) |
| (9,988.0) |
| (10,273.0) |
| (11,195.0) |
| (9,459.0) |
| (6,850.0) |
| (7,493.0) |
| (7,335.0) |
| (6,212.0) |
| (5,305.0) |
| (5,096.0) |
| (4,660.0) |
| (3,548.0) |
| (3,485.0) |
| (3,733.0) |
| (7,437.0) |
| (7,667.0) |
| (7,945.0) |
| (6,867.0) |
| (5,528.0) |
| (3,169.0) |
| (2,636.0) |
| (118.0) |
| 160.0 |
| (22.0) |
| (636.0) |
| (169.0) |
| (395.0) |
| (727.0) |
| (865.0) |
| (780.0) |
| 3,948.0 |
| 3,715.0 |
| 3,457.0 |
| 3,785.0 |
| 4,391.0 |
| 4,312.0 |
| (13,419.0) |
| (13,526.0) |
| (13,766.0) |
| (14,055.0) |
| (12,987.0) |
| (11,658.0) |
| (9,309.0) |
| (8,786.0) |
| (6,293.0) |
| (6,026.0) |
| (6,218.0) |
| (6,842.0) |
| (6,397.0) |
| (6,633.0) |
| (6,975.0) |
| (7,149.0) |
| (7,074.0) |
| (2,357.0) |
| (2,600.0) |
| (2,870.0) |
| (2,479.0) |
| (1,889.0) |
| (1,992.0) |