| (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 | 1,966.0 | 1,764.0 | 3,078.0 | 1,621.0 | 2,951.0 | 3,730.0 | 3,335.0 | - | 3,394.0 | 2,801.0 | 2,213.0 | 2,925.0 | 2,733.0 | 3,270.0 | 2,905.0 | 2,685.0 | 2,786.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 5,148.0 | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,966.0 | 1,764.0 | 3,078.0 | 1,621.0 | 2,951.0 | 3,730.0 | 3,335.0 | - | 3,394.0 | 2,801.0 | 7,361.0 | 2,925.0 | 2,733.0 | 3,270.0 | 2,905.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,861.0 | 1,679.0 | 1,719.0 | 2,571.0 | 2,629.0 | 2,007.0 | 1,896.0 | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,232.0 | 2,046.0 | 1,918.0 | 2,679.0 | 2,453.0 | 1,916.0 | 1,653.0 | - | 1,475.0 | 1,430.0 | 1,604.0 | 1,577.0 | 3,499.0 | 2,803.0 | 2,628.0 | 2,371.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,054.0 | 7,648.0 | 7,650.0 | 10,780.0 | 11,728.0 | 11,271.0 | 10,660.0 | - | 10,148.0 | 9,162.0 | 8,990.0 | 8,954.0 | 13,795.0 | 11,869.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 999.0 | 968.0 | 881.0 | 1,110.0 | 1,246.0 | 1,043.0 | - | - | - | - | - | - | - | - | - | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 9,438.0 | 13,180.0 | 13,855.0 | 16,702.0 | 17,754.0 | 6,233.0 | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | - | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,439.0 | 15,306.0 | 13,855.0 | 17,001.0 | 18,055.0 | 6,233.0 | 226.0 | - | - | - | 1,775.0 | 913.0 | 181.0 | 27.0 | 256.0 | 15.0 | ||||
| (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 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,017.0 | 1,966.0 | 1,726.0 | 1,686.0 | 2,294.0 | 1,764.0 | 1,420.0 | 1,574.0 | 2,826.0 | 3,078.0 | 5,716.0 | 1,722.0 | 1,673.0 | 1,718.0 | ||||||||||||||||||||||||||
| 2,131.0 |
| 2,539.0 |
| 2,485.0 |
| - |
| - |
| - |
| - |
| - |
| 2,685.0 |
| 2,786.0 |
| 2,131.0 |
| 2,539.0 |
| 2,485.0 |
| 2,265.0 |
| 2,302.0 |
| 1,980.0 |
| - |
| - |
| 2,557.0 |
| 2,361.0 |
| - |
| - |
| Prepaid Expenses | 813.0 | 753.0 | 706.0 | 857.0 | 839.0 | 758.0 | 619.0 | - | 601.0 | 602.0 | 855.0 | 478.0 | 548.0 | 418.0 | 402.0 | 345.0 | - | - | - | - |
| Other Current Assets | 341.0 | 205.0 | 145.0 | 368.0 | 390.0 | 342.0 | 315.0 | - | 368.0 | 341.0 | 435.0 | 380.0 | - | - | - | 345.0 | 400.0 | 425.0 | - | - |
| Assets Held For Sale | - | - | 0.0 | 50.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,872.0 | 8,853.0 | 9,600.0 | 8,011.0 | 8,872.0 | 8,411.0 | 7,503.0 | - | 7,263.0 | 6,574.0 | 11,796.0 | 10,162.0 | 10,195.0 | 9,260.0 | 8,650.0 | 7,989.0 | 8,271.0 | 7,148.0 | - | - |
| 10,973.0 |
| 10,591.0 |
| 10,060.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 5,144.0 | 4,778.0 | 4,779.0 | 6,085.0 | 6,550.0 | 6,549.0 | 6,148.0 | - | 5,560.0 | 4,873.0 | 4,604.0 | 4,520.0 | 5,963.0 | 5,771.0 | 5,448.0 | 5,331.0 | 4,901.0 | - | - | - |
| Property,Plant & Equipment Net | 2,910.0 | 2,870.0 | 2,871.0 | 4,695.0 | 5,178.0 | 4,722.0 | 4,512.0 | - | 4,588.0 | 4,289.0 | 4,386.0 | 4,434.0 | 4,408.0 | 6,098.0 | 5,525.0 | 5,260.0 | 5,159.0 | 4,609.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,929.0 | 5,275.0 | 5,793.0 | 6,452.0 | 9,836.0 | 3,217.0 | 3,030.0 | - | 3,102.0 | 2,595.0 | 2,687.0 | 2,927.0 | 3,290.0 | 2,502.0 | 2,317.0 | 2,015.0 | 1,825.0 | 1,654.0 | - | - |
| Intangible Assets | 4,369.0 | 5,223.0 | 5,918.0 | 6,793.0 | 7,792.0 | 1,671.0 | 1,471.0 | - | 1,374.0 | 1,111.0 | 1,349.0 | 1,620.0 | 2,294.0 | 814.0 | 826.0 | 500.0 | 513.0 | 390.0 | - | - |
| Operating Lease Right Of Use Assets | 276.0 | 306.0 | 336.0 | 541.0 | 630.0 | 603.0 | 608.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 200.0 | 204.0 | 263.0 | 280.0 | 376.0 | 748.0 | 621.0 | - | 408.0 | 629.0 | 354.0 | 531.0 | 41.0 | 1,156.0 | 1,123.0 | 1,139.0 | 1,095.0 | - | - | - |
| Other Non-Current Assets | 699.0 | 755.0 | 809.0 | 1,109.0 | 1,213.0 | 1,395.0 | 1,069.0 | - | 787.0 | 977.0 | 744.0 | 930.0 | 698.0 | 1,716.0 | 1,755.0 | 1,725.0 | 1,586.0 | 1,604.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,055.0 | 25,782.0 | 28,276.0 | 28,287.0 | 33,521.0 | 20,019.0 | 18,193.0 | - | 17,111.0 | 15,546.0 | 20,962.0 | 26,138.0 | 25,224.0 | 20,390.0 | 19,073.0 | 17,489.0 | 17,354.0 | 15,405.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1.0 | 2,126.0 | 0.0 | 299.0 | 301.0 | 0.0 | 226.0 | - | - | - | 1,775.0 | 913.0 | 181.0 | 27.0 | 256.0 | 15.0 | 29.0 | 388.0 | - | - |
| Deferred Revenue Current | 141.0 | 131.0 | 128.0 | 154.0 | 162.0 | 32.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 81.0 | 80.0 | 92.0 | 120.0 | 128.0 | 111.0 | 101.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,968.0 | 1,861.0 | 1,915.0 | 2,170.0 | 2,479.0 | 1,884.0 | 456.0 | - | 548.0 | 542.0 | 481.0 | 485.0 | 667.0 | 567.0 | 517.0 | 500.0 | 494.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,970.0 | 6,511.0 | 6,503.0 | 4,745.0 | 4,236.0 | 3,333.0 | 3,230.0 | - | 2,821.0 | 2,744.0 | 5,750.0 | 6,037.0 | 5,248.0 | 4,759.0 | 4,857.0 | 4,041.0 | 4,464.0 | 3,635.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 223.0 | 243.0 | 265.0 | 447.0 | 522.0 | 501.0 | 510.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 36.0 | 40.0 | 41.0 | 40.0 | 84.0 | 34.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 245.0 | 103.0 | 403.0 | 661.0 | 962.0 | 143.0 | 192.0 | - | 280.0 | 93.0 | 195.0 | 168.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,287.0 | 1,076.0 | 1,400.0 | 1,848.0 | 2,493.0 | 1,673.0 | 1,732.0 | - | 1,665.0 | 1,743.0 | 2,425.0 | 2,937.0 | 3,364.0 | 3,073.0 | 2,639.0 | 2,289.0 | 2,030.0 | 2,117.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,953.0 | 18,758.0 | 19,808.0 | 22,392.0 | 24,400.0 | 11,293.0 | 10,281.0 | - | 7,995.0 | 7,325.0 | 12,097.0 | 17,982.0 | 16,738.0 | 13,412.0 | 12,245.0 | 10,693.0 | 9,934.0 | 9,114.0 | - | - |
| 683.0 |
| 683.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 13,705.0 | 14,929.0 | 16,114.0 | 14,050.0 | 17,065.0 | 16,328.0 | 15,718.0 | - | 14,483.0 | 14,200.0 | 9,683.0 | 13,227.0 | 11,852.0 | 10,888.0 | 9,429.0 | 7,925.0 | 7,343.0 | 5,795.0 | - | - |
| Accumulated Other Comprehensive Income | (3,754.0) | (4,010.0) | (3,554.0) | (3,833.0) | (3,380.0) | (3,314.0) | (3,710.0) | - | (4,001.0) | (4,556.0) | 224.0 | (3,650.0) | (1,976.0) | (2,810.0) | (2,591.0) | (2,139.0) | (1,777.0) | (1,885.0) | - | - |
| Treasury Stock | - | - | - | 11,389.0 | 11,488.0 | 11,051.0 | 10,764.0 | - | 7,981.0 | 7,995.0 | 7,646.0 | 7,993.0 | 7,914.0 | 7,592.0 | 6,719.0 | 5,655.0 | 4,741.0 | 3,897.0 | - | - |
| Minority Interest | (27.0) | 60.0 | 66.0 | 62.0 | 44.0 | 37.0 | 30.0 | - | (8.0) | (10.0) | 19.0 | 36.0 | 23.0 | 40.0 | 243.0 | 229.0 | 229.0 | 62.0 | - | - |
| Total Stockholders Equity | 6,129.0 | 6,964.0 | 8,402.0 | 5,833.0 | 9,077.0 | 8,689.0 | 7,882.0 | (161.0) | 9,124.0 | 8,290.0 | 8,846.0 | 8,120.0 | 8,463.0 | 6,938.0 | 6,585.0 | 6,567.0 | 7,191.0 | 6,229.0 | 7,007.0 | - |
| Total Equity | 6,102.0 | 7,024.0 | 8,468.0 | 5,895.0 | 9,121.0 | 8,726.0 | 7,912.0 | (161.0) | 9,109.0 | 8,221.0 | 8,865.0 | 8,156.0 | 8,486.0 | 6,978.0 | 6,828.0 | 6,796.0 | 7,420.0 | 6,291.0 | 7,007.0 | - |
| 29.0 |
| 388.0 |
| - |
| - |
| Net debt | 7,473.0 | 13,542.0 | 10,777.0 | 15,380.0 | 15,104.0 | 2,503.0 | (3,109.0) | - | - | - | (5,586.0) | (2,012.0) | (2,552.0) | (3,243.0) | (2,649.0) | (2,670.0) | (2,757.0) | (1,743.0) | - | - |
| Working Capital | 3,902.0 | 2,342.0 | 3,097.0 | 3,266.0 | 4,636.0 | 5,078.0 | 4,273.0 | - | 4,442.0 | 3,830.0 | 6,046.0 | 4,125.0 | 4,947.0 | 4,501.0 | 3,793.0 | 3,948.0 | 3,807.0 | 3,513.0 | - | - |
| Book Value | 6,129.0 | 6,964.0 | 8,402.0 | 5,833.0 | 9,077.0 | 8,689.0 | 7,882.0 | (161.0) | 9,124.0 | 8,290.0 | 8,846.0 | 8,120.0 | 8,463.0 | 6,938.0 | 6,585.0 | 6,567.0 | 7,191.0 | 6,229.0 | 7,007.0 | - |
| Tangible Book Value | (3,169.0) | (3,534.0) | (3,309.0) | (7,412.0) | (8,551.0) | 3,801.0 | 3,381.0 | - | 4,648.0 | 4,584.0 | 4,810.0 | 3,573.0 | 2,879.0 | 3,622.0 | 3,442.0 | 4,052.0 | 4,853.0 | 4,185.0 | - | - |
| 1,601.0 |
| 1,852.0 |
| 2,294.0 |
| - |
| 3,258.0 |
| 3,136.0 |
| 3,182.0 |
| 3,730.0 |
| 4,359.0 |
| 4,085.0 |
| 4,110.0 |
| 3,335.0 |
| 3,009.0 |
| - |
| - |
| 3,394.0 |
| 3,517.0 |
| 3,817.0 |
| 2,858.0 |
| 2,801.0 |
| 2,597.0 |
| 2,630.0 |
| 2,211.0 |
| 2,213.0 |
| 1,970.0 |
| 6,680.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,232.0 | 5,148.0 | 4,156.0 | - |
| Cash And Short Term Investments | 2,017.0 | 1,966.0 | 1,726.0 | 1,686.0 | 2,294.0 | 1,764.0 | 1,420.0 | 1,574.0 | 2,826.0 | 3,078.0 | 5,716.0 | 1,722.0 | 1,673.0 | 1,718.0 | 1,601.0 | 1,852.0 | 2,294.0 | - | 3,258.0 | 3,136.0 | 3,182.0 | 3,730.0 | 4,359.0 | 4,085.0 | 4,110.0 | 3,335.0 | 3,009.0 | - | - | 3,394.0 | 3,517.0 | 3,817.0 | 2,858.0 | 2,801.0 | 2,597.0 | 2,630.0 | 3,443.0 | 7,361.0 | 6,126.0 | 6,680.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,698.0 | 1,861.0 | 1,777.0 | 1,773.0 | 1,646.0 | 1,679.0 | 1,729.0 | 2,639.0 | 2,521.0 | 1,719.0 | 2,512.0 | 2,495.0 | 2,547.0 | 2,571.0 | 2,555.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,316.0 | 2,232.0 | 2,460.0 | 2,384.0 | 2,170.0 | 2,046.0 | 2,103.0 | 2,985.0 | 2,988.0 | 1,918.0 | 2,873.0 | 2,897.0 | 2,922.0 | 2,679.0 | 2,675.0 | 2,663.0 | 2,548.0 | - | 2,025.0 | 2,065.0 | 2,017.0 | 1,916.0 | 1,988.0 | 1,905.0 | 1,694.0 | 1,653.0 | 1,715.0 | - | - | 1,475.0 | 1,550.0 | 1,525.0 | 1,480.0 | 1,430.0 | 1,568.0 | 1,591.0 | 1,682.0 | 1,604.0 | 1,696.0 | 3,842.0 |
| Prepaid Expenses | 816.0 | 813.0 | 970.0 | 906.0 | 925.0 | 753.0 | 720.0 | 874.0 | 865.0 | 706.0 | 861.0 | 858.0 | 957.0 | 857.0 | 979.0 | 894.0 | 860.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,847.0 | 6,872.0 | 6,933.0 | 6,749.0 | 7,035.0 | 8,853.0 | 8,864.0 | 8,593.0 | 9,400.0 | 9,600.0 | 12,034.0 | 8,205.0 | 8,099.0 | 8,011.0 | 7,810.0 | 7,882.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,099.0 | 8,054.0 | 7,750.0 | 7,688.0 | 7,431.0 | 7,648.0 | 7,605.0 | 10,774.0 | 11,197.0 | 7,650.0 | 10,863.0 | 11,028.0 | 11,622.0 | 10,780.0 | 11,084.0 | 11,504.0 | 11,757.0 | - | 11,171.0 | 11,261.0 | 11,105.0 | 11,271.0 | 10,990.0 | 10,683.0 | 10,443.0 | 10,660.0 | 10,379.0 | - | - | 10,148.0 | 9,954.0 | 9,592.0 | 9,336.0 | 9,162.0 | 9,258.0 | 9,129.0 | 9,134.0 | 8,990.0 | 8,964.0 | 15,146.0 |
| Accumulated Depreciation | 5,186.0 | 5,144.0 | 4,938.0 | 4,886.0 | 4,714.0 | 4,778.0 | 4,772.0 | 6,460.0 | 6,827.0 | 4,779.0 | 6,585.0 | 6,534.0 | 6,622.0 | 6,085.0 | 6,285.0 | 6,528.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,913.0 | 2,910.0 | 2,812.0 | 2,802.0 | 2,717.0 | 2,870.0 | 2,833.0 | 4,314.0 | 4,370.0 | 2,871.0 | 4,278.0 | 4,494.0 | 5,000.0 | 4,695.0 | 4,799.0 | 4,976.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,899.0 | 4,929.0 | 5,400.0 | 5,395.0 | 5,338.0 | 5,275.0 | 5,783.0 | 6,001.0 | 6,430.0 | 5,793.0 | 6,407.0 | 6,418.0 | 6,868.0 | 6,452.0 | 6,639.0 | 9,644.0 | 9,816.0 | 6,800.0 | ||||||||||||||||||||||
| Intangible Assets | 4,218.0 | 4,369.0 | 4,805.0 | 4,950.0 | 5,081.0 | 5,223.0 | 5,449.0 | 5,741.0 | 5,905.0 | 5,918.0 | 6,230.0 | 6,470.0 | 6,640.0 | 6,793.0 | 6,927.0 | 7,459.0 | 7,693.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 277.0 | 276.0 | 270.0 | 289.0 | 301.0 | 306.0 | 327.0 | 524.0 | 531.0 | 336.0 | 519.0 | 533.0 | 554.0 | 541.0 | 546.0 | 566.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 692.0 | 699.0 | 847.0 | 861.0 | 832.0 | 755.0 | 886.0 | 1,139.0 | 1,152.0 | 809.0 | 1,188.0 | 1,067.0 | 1,130.0 | 1,109.0 | 1,244.0 | 1,304.0 | 1,311.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,846.0 | 20,055.0 | 21,067.0 | 21,046.0 | 21,304.0 | 25,782.0 | 26,676.0 | 26,312.0 | 27,788.0 | 28,276.0 | 30,656.0 | 27,885.0 | 28,291.0 | 28,287.0 | 27,965.0 | 31,831.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,086.0 | 999.0 | 953.0 | 995.0 | 963.0 | 968.0 | 841.0 | 1,251.0 | 1,329.0 | 881.0 | 1,246.0 | 1,240.0 | 1,290.0 | 1,110.0 | 1,234.0 | 1,282.0 | 1,223.0 | - | 999.0 | 1,005.0 | 1,023.0 | 1,043.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 1.0 | 4.0 | 6.0 | 11.0 | 2,126.0 | - | - | - | - | 514.0 | 249.0 | 50.0 | 299.0 | 275.0 | 200.0 | 200.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,765.0 | 1,968.0 | 2,067.0 | 1,936.0 | 1,856.0 | 1,861.0 | 1,772.0 | 2,412.0 | 2,402.0 | 1,915.0 | 2,537.0 | 2,278.0 | 2,317.0 | 2,170.0 | 2,195.0 | 2,226.0 | 2,258.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,693.0 | 2,970.0 | 3,775.0 | 2,939.0 | 3,481.0 | 6,511.0 | 6,200.0 | 6,131.0 | 6,365.0 | 6,503.0 | 6,209.0 | 5,765.0 | 4,760.0 | 4,745.0 | 3,708.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 224.0 | 223.0 | 210.0 | 225.0 | 235.0 | 243.0 | 259.0 | 439.0 | 444.0 | 265.0 | 436.0 | 438.0 | 458.0 | 447.0 | 454.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,292.0 | 1,287.0 | 1,121.0 | 1,097.0 | 1,122.0 | 1,076.0 | 1,263.0 | 1,598.0 | 1,652.0 | 1,400.0 | 1,778.0 | 1,622.0 | 1,854.0 | 1,848.0 | 2,071.0 | 2,264.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,830.0 | 13,953.0 | 13,853.0 | 13,753.0 | 14,250.0 | 18,758.0 | 18,734.0 | 18,604.0 | 19,553.0 | 19,808.0 | 22,490.0 | 22,254.0 | 22,350.0 | 22,392.0 | 22,386.0 | 22,928.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | - | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | - | - | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 | 683.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 13,685.0 | 13,705.0 | 14,837.0 | 14,970.0 | 14,968.0 | 14,929.0 | 15,529.0 | 15,539.0 | 16,003.0 | 16,114.0 | 16,015.0 | 13,655.0 | 13,947.0 | 14,050.0 | 14,015.0 | 17,099.0 | 16,994.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3,802.0) | (3,754.0) | (3,733.0) | (3,746.0) | (3,942.0) | (4,010.0) | (3,647.0) | (3,828.0) | (3,722.0) | (3,554.0) | (3,716.0) | (3,814.0) | (3,739.0) | (3,833.0) | (4,054.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,409.0 | 11,422.0 | - | ||||||||||||||||||||||
| Minority Interest | (27.0) | (27.0) | (27.0) | (27.0) | (27.0) | 60.0 | 70.0 | 65.0 | 62.0 | 66.0 | 65.0 | 62.0 | 62.0 | 62.0 | 44.0 | 44.0 | 44.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,043.0 | 6,129.0 | 7,241.0 | 7,320.0 | 7,081.0 | 6,964.0 | 7,872.0 | 7,643.0 | 8,173.0 | 8,402.0 | 8,101.0 | 5,569.0 | 5,879.0 | 5,833.0 | 5,535.0 | 8,859.0 | ||||||||||||||||||||||||
| Total Equity | 6,016.0 | 6,102.0 | 7,214.0 | 7,293.0 | 7,054.0 | 7,024.0 | 7,942.0 | 7,708.0 | 8,235.0 | 8,468.0 | 8,166.0 | 5,631.0 | 5,941.0 | 5,895.0 | 5,579.0 | 8,903.0 | 9,119.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 1.0 | 4.0 | 6.0 | 11.0 | 2,126.0 | - | - | - | - | 514.0 | 249.0 | 50.0 | 299.0 | 275.0 | 200.0 | 200.0 | - | 301.0 | 51.0 | - | 0.0 | 0.0 | 1.0 | 221.0 | 226.0 | 0.0 | - | - | - | - | - | - | - | - | 791.0 | 817.0 | 1,775.0 | 1,962.0 | 1,493.0 |
| Net debt | (2,017.0) | (1,965.0) | (1,722.0) | (1,680.0) | (2,283.0) | 362.0 | - | - | - | - | (5,202.0) | (1,473.0) | (1,623.0) | (1,419.0) | (1,326.0) | (1,652.0) | (2,094.0) | - | ||||||||||||||||||||||
| Working Capital | 3,154.0 | 3,902.0 | 3,158.0 | 3,810.0 | 3,554.0 | 2,342.0 | 2,664.0 | 2,462.0 | 3,035.0 | 3,097.0 | 5,825.0 | 2,440.0 | 3,339.0 | 3,266.0 | 4,102.0 | 3,966.0 | 4,283.0 | |||||||||||||||||||||||
| Book Value | 6,043.0 | 6,129.0 | 7,241.0 | 7,320.0 | 7,081.0 | 6,964.0 | 7,872.0 | 7,643.0 | 8,173.0 | 8,402.0 | 8,101.0 | 5,569.0 | 5,879.0 | 5,833.0 | 5,535.0 | 8,859.0 | 9,075.0 | - | ||||||||||||||||||||||
| Tangible Book Value | (3,074.0) | (3,169.0) | (2,964.0) | (3,025.0) | (3,338.0) | (3,534.0) | (3,360.0) | (4,099.0) | (4,162.0) | (3,309.0) | (4,536.0) | (7,319.0) | (7,629.0) | (7,412.0) | (8,031.0) | (8,244.0) | (8,434.0) | |||||||||||||||||||||||
| - |
| 810.0 |
| 782.0 |
| 742.0 |
| 758.0 |
| 685.0 |
| 692.0 |
| 637.0 |
| 619.0 |
| 672.0 |
| - |
| - |
| 601.0 |
| 633.0 |
| 619.0 |
| 603.0 |
| 602.0 |
| 634.0 |
| 711.0 |
| 951.0 |
| 855.0 |
| 1,334.0 |
| 1,123.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,173.0 |
| - |
| 8,167.0 |
| 8,004.0 |
| 7,856.0 |
| 8,411.0 |
| 9,033.0 |
| 8,566.0 |
| 8,333.0 |
| 7,503.0 |
| 7,210.0 |
| - |
| - |
| 7,263.0 |
| 7,448.0 |
| 7,704.0 |
| 6,633.0 |
| 6,574.0 |
| 6,589.0 |
| 6,823.0 |
| 8,017.0 |
| 11,796.0 |
| 11,138.0 |
| 14,497.0 |
| 6,643.0 |
| - |
| 6,589.0 |
| 6,612.0 |
| 6,491.0 |
| 6,549.0 |
| 6,530.0 |
| 6,301.0 |
| 6,103.0 |
| 6,148.0 |
| 5,973.0 |
| - |
| - |
| 5,560.0 |
| 5,466.0 |
| 5,255.0 |
| 5,062.0 |
| 4,873.0 |
| 4,931.0 |
| 4,800.0 |
| 4,731.0 |
| 4,604.0 |
| 4,626.0 |
| 6,179.0 |
| 5,114.0 |
| - |
| 4,582.0 |
| 4,649.0 |
| 4,614.0 |
| 4,722.0 |
| 4,460.0 |
| 4,382.0 |
| 4,340.0 |
| 4,512.0 |
| 4,406.0 |
| - |
| - |
| 4,588.0 |
| 4,488.0 |
| 4,337.0 |
| 4,274.0 |
| 4,289.0 |
| 4,327.0 |
| 4,329.0 |
| 4,403.0 |
| 4,386.0 |
| 4,338.0 |
| 8,967.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,098.0 |
| 3,148.0 |
| 3,111.0 |
| 3,217.0 |
| 3,094.0 |
| 3,052.0 |
| 2,961.0 |
| 3,030.0 |
| 2,847.0 |
| - |
| - |
| 3,099.0 |
| 3,117.0 |
| 2,746.0 |
| 2,633.0 |
| 2,595.0 |
| 2,679.0 |
| 2,658.0 |
| 2,727.0 |
| 2,687.0 |
| 2,720.0 |
| 3,792.0 |
| - |
| 1,876.0 |
| 1,910.0 |
| 1,962.0 |
| 1,671.0 |
| 1,678.0 |
| 1,716.0 |
| 1,759.0 |
| 1,471.0 |
| 1,365.0 |
| - |
| - |
| 1,374.0 |
| 1,371.0 |
| 1,109.0 |
| 1,091.0 |
| 1,111.0 |
| 1,180.0 |
| 1,254.0 |
| 1,359.0 |
| 1,349.0 |
| 1,408.0 |
| 2,084.0 |
| 609.0 |
| - |
| 581.0 |
| 567.0 |
| 567.0 |
| 603.0 |
| 578.0 |
| 581.0 |
| 577.0 |
| 608.0 |
| 589.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,503.0 |
| 1,404.0 |
| 1,356.0 |
| 1,395.0 |
| 1,255.0 |
| 1,168.0 |
| 1,105.0 |
| 1,069.0 |
| 882.0 |
| - |
| - |
| 787.0 |
| 1,117.0 |
| 1,067.0 |
| 1,028.0 |
| 977.0 |
| 1,020.0 |
| 918.0 |
| 844.0 |
| 744.0 |
| 568.0 |
| 675.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,716.0 |
| - |
| 19,807.0 |
| 19,682.0 |
| 19,466.0 |
| 20,019.0 |
| 20,098.0 |
| 19,465.0 |
| 19,075.0 |
| 18,193.0 |
| 17,299.0 |
| - |
| - |
| 17,111.0 |
| 17,541.0 |
| 16,963.0 |
| 15,659.0 |
| 15,546.0 |
| 15,795.0 |
| 15,982.0 |
| 17,350.0 |
| 20,962.0 |
| 20,172.0 |
| 30,015.0 |
| 301.0 |
| 51.0 |
| - |
| 0.0 |
| 0.0 |
| 1.0 |
| 221.0 |
| 226.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 791.0 |
| 817.0 |
| 1,775.0 |
| 1,962.0 |
| 1,493.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,932.0 |
| 1,882.0 |
| 1,757.0 |
| 1,884.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,916.0 |
| 3,890.0 |
| - |
| 3,441.0 |
| 3,344.0 |
| 3,187.0 |
| 3,333.0 |
| 3,422.0 |
| 2,880.0 |
| 3,036.0 |
| 3,230.0 |
| 2,611.0 |
| - |
| - |
| 2,821.0 |
| 2,662.0 |
| 2,558.0 |
| 2,438.0 |
| 2,744.0 |
| 2,606.0 |
| 3,723.0 |
| 3,823.0 |
| 5,750.0 |
| 5,981.0 |
| 6,312.0 |
| 470.0 |
| 508.0 |
| - |
| 484.0 |
| 469.0 |
| 472.0 |
| 501.0 |
| 490.0 |
| 488.0 |
| 486.0 |
| 510.0 |
| 494.0 |
| 502.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,434.0 |
| - |
| 1,621.0 |
| 1,624.0 |
| 1,636.0 |
| 1,673.0 |
| 1,824.0 |
| 1,882.0 |
| 1,827.0 |
| 1,732.0 |
| 1,514.0 |
| - |
| - |
| 1,665.0 |
| 1,925.0 |
| 1,786.0 |
| 1,762.0 |
| 1,743.0 |
| 1,691.0 |
| 1,655.0 |
| 2,439.0 |
| 2,425.0 |
| 2,555.0 |
| 3,628.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,597.0 |
| - |
| 10,992.0 |
| 11,147.0 |
| 10,976.0 |
| 11,293.0 |
| 11,496.0 |
| 11,305.0 |
| 11,345.0 |
| 10,281.0 |
| 9,682.0 |
| - |
| - |
| 8,002.0 |
| 8,082.0 |
| 7,798.0 |
| 6,984.0 |
| 7,266.0 |
| 7,131.0 |
| 7,472.0 |
| 8,330.0 |
| 12,097.0 |
| 12,327.0 |
| 21,994.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,967.0 |
| 16,658.0 |
| 16,502.0 |
| 16,328.0 |
| 16,285.0 |
| 16,055.0 |
| 15,935.0 |
| 15,718.0 |
| 15,849.0 |
| - |
| - |
| 14,483.0 |
| 14,615.0 |
| 14,480.0 |
| 14,323.0 |
| 14,200.0 |
| 14,049.0 |
| 14,037.0 |
| 12,923.0 |
| 9,683.0 |
| 9,578.0 |
| 13,389.0 |
| (3,767.0) |
| (3,387.0) |
| - |
| (3,482.0) |
| (3,376.0) |
| (3,480.0) |
| (3,314.0) |
| (3,839.0) |
| (3,988.0) |
| (4,177.0) |
| (3,710.0) |
| (4,288.0) |
| - |
| - |
| (4,001.0) |
| (3,994.0) |
| (4,176.0) |
| (4,418.0) |
| (4,556.0) |
| (4,172.0) |
| (4,204.0) |
| (3,035.0) |
| 224.0 |
| (617.0) |
| (4,146.0) |
| 11,529.0 |
| 11,561.0 |
| 11,296.0 |
| 11,051.0 |
| 10,571.0 |
| 10,597.0 |
| 10,677.0 |
| 10,764.0 |
| 10,582.0 |
| - |
| - |
| 7,981.0 |
| 7,756.0 |
| 7,722.0 |
| 7,810.0 |
| 7,995.0 |
| 7,813.0 |
| 7,907.0 |
| 7,434.0 |
| 7,646.0 |
| 7,697.0 |
| 7,798.0 |
| - |
| 45.0 |
| 41.0 |
| 38.0 |
| 37.0 |
| 35.0 |
| 32.0 |
| 31.0 |
| 30.0 |
| 29.0 |
| - |
| - |
| (8.0) |
| (7.0) |
| (10.0) |
| (11.0) |
| (10.0) |
| (13.0) |
| 1.0 |
| 1.0 |
| 19.0 |
| 21.0 |
| 33.0 |
| 9,075.0 |
| - |
| 8,770.0 |
| 8,494.0 |
| 8,452.0 |
| 8,689.0 |
| 8,567.0 |
| 8,128.0 |
| 7,699.0 |
| 7,882.0 |
| 7,588.0 |
| - |
| (161.0) |
| 9,124.0 |
| 9,466.0 |
| 9,175.0 |
| 8,686.0 |
| 8,290.0 |
| 8,677.0 |
| 8,509.0 |
| 9,019.0 |
| 8,846.0 |
| 7,824.0 |
| 7,988.0 |
| 8,815.0 |
| 8,535.0 |
| 8,490.0 |
| 8,726.0 |
| 8,602.0 |
| 8,160.0 |
| 7,730.0 |
| 7,912.0 |
| 7,617.0 |
| - |
| (161.0) |
| 9,109.0 |
| 9,459.0 |
| 9,165.0 |
| 8,675.0 |
| 8,280.0 |
| 8,664.0 |
| 8,510.0 |
| 9,020.0 |
| 8,865.0 |
| 7,845.0 |
| 8,021.0 |
| (2,957.0) |
| (3,085.0) |
| - |
| (3,730.0) |
| (4,359.0) |
| (4,084.0) |
| (3,889.0) |
| (3,109.0) |
| (3,009.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,839.0) |
| (2,626.0) |
| (5,586.0) |
| (4,164.0) |
| (5,187.0) |
| - |
| 4,726.0 |
| 4,660.0 |
| 4,669.0 |
| 5,078.0 |
| 5,611.0 |
| 5,686.0 |
| 5,297.0 |
| 4,273.0 |
| 4,599.0 |
| - |
| - |
| 4,442.0 |
| 4,786.0 |
| 5,146.0 |
| 4,195.0 |
| 3,830.0 |
| 3,983.0 |
| 3,100.0 |
| 4,194.0 |
| 6,046.0 |
| 5,157.0 |
| 8,185.0 |
| 8,770.0 |
| 8,494.0 |
| 8,452.0 |
| 8,689.0 |
| 8,567.0 |
| 8,128.0 |
| 7,699.0 |
| 7,882.0 |
| 7,588.0 |
| - |
| (161.0) |
| 9,124.0 |
| 9,466.0 |
| 9,175.0 |
| 8,686.0 |
| 8,290.0 |
| 8,677.0 |
| 8,509.0 |
| 9,019.0 |
| 8,846.0 |
| 7,824.0 |
| 7,988.0 |
| - |
| 3,796.0 |
| 3,436.0 |
| 3,379.0 |
| 3,801.0 |
| 3,795.0 |
| 3,360.0 |
| 2,979.0 |
| 3,381.0 |
| 3,376.0 |
| - |
| - |
| 4,651.0 |
| 4,978.0 |
| 5,320.0 |
| 4,962.0 |
| 4,584.0 |
| 4,818.0 |
| 4,597.0 |
| 4,933.0 |
| 4,810.0 |
| 3,696.0 |
| 2,112.0 |