| (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 | 1,309.0 | 1,181.0 | 947.0 | 564.0 | 582.0 | 605.0 | 3,243.0 | 721.0 | 720.0 | 542.0 | 597.0 | 323.0 | 600.0 | 916.1 | 164.1 | 394.3 | 114.5 | ||
| Restricted Cash | 16.0 | 20.0 | 15.0 | 27.0 | - | 1,211.0 | 1.0 | 2.0 | 77.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,309.0 | 1,181.0 | 947.0 | 564.0 | 582.0 | 605.0 | 3,243.0 | 721.0 | 720.0 | 542.0 | 597.0 | 323.0 | 600.0 | 916.1 | 164.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,351.0 | 2,140.0 | 1,998.0 | 1,790.0 | 1,775.0 | 1,577.0 | 1,839.0 | 1,865.0 | 2,130.0 | 2,517.0 | 2,686.9 | 2,075.8 | 1,676.4 | 769.5 | 468.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,629.0 | 1,595.0 | 1,544.0 | 1,090.0 | 993.0 | 1,094.0 | 1,107.0 | 934.0 | 1,048.0 | 1,061.0 | 1,257.0 | 889.2 | 883.0 | 531.3 | 355.2 | 229.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,498.0 | 3,924.0 | 3,790.0 | 3,520.0 | 3,418.0 | 3,348.0 | 3,107.0 | 2,875.0 | 2,833.0 | 2,508.0 | 2,626.0 | 2,290.2 | 2,073.0 | 636.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 600.0 | 589.0 | 719.0 | 521.0 | 407.0 | 337.0 | 503.0 | 411.0 | 365.0 | 324.0 | 434.0 | 398.0 | 327.0 | 227.4 | 157.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 20,592.0 | 18,942.0 | 21,938.0 | 20,334.0 | 22,654.0 | 23,925.0 | 24,661.0 | 24,077.0 | 25,235.0 | 29,845.0 | 30,265.0 | 15,228.0 | 17,162.9 | 10,535.4 | 6,539.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 10,516.0 | 10,490.0 | 10,423.0 | 10,391.0 | 10,317.0 | 10,227.0 | 10,172.0 | 10,121.0 | 10,090.0 | 10,038.0 | 9,897.0 | 8,349.2 | 8,301.2 | 5,940.7 | 5,963.6 | ||||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 20,817.0 | 21,616.0 | 22,388.0 | 20,766.0 | 22,654.0 | 23,925.0 | 25,895.0 | 24,305.0 | 25,444.0 | 29,846.0 | 31,088.0 | 15,228.9 | 17,367.7 | 11,015.6 | 6,651.0 | 3,595.3 | |||
| (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 | 1,299.0 | 1,309.0 | 1,308.0 | 1,727.0 | 1,134.0 | 1,181.0 | 719.0 | 595.0 | 733.0 | 947.0 | 760.0 | 579.0 | 518.0 | 564.0 | 486.0 | |||||||||||||||||||||||||
| 317.5 |
| 433.6 |
| - |
| - |
| - |
| 394.3 |
| 114.5 |
| 317.5 |
| 433.6 |
| 234.0 |
| 112.2 |
| - |
| - |
| 82.8 |
| - |
| - |
| Prepaid Expenses | 852.0 | 838.0 | 1,092.0 | 776.0 | 720.0 | 855.0 | 779.0 | 689.0 | 771.0 | 696.0 | 963.0 | 650.8 | 343.4 | 130.3 | 41.9 | 26.1 | 15.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 15.9 | 91.0 | 72.2 | 4.0 | 8.5 | - | - |
| Total Current Assets | 6,157.0 | 5,774.0 | 5,596.0 | 4,247.0 | 5,607.0 | 5,342.0 | 6,969.0 | 4,211.0 | 4,746.0 | 5,077.0 | 5,507.0 | 4,131.7 | 3,885.9 | 2,777.5 | 1,357.5 | 1,020.2 | 342.9 | - | - |
| 540.0 |
| 404.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,424.0 | 2,144.0 | 2,083.0 | 1,920.0 | 1,820.0 | 1,781.0 | 1,641.0 | 1,522.0 | 1,430.0 | 1,196.0 | 1,184.0 | 977.9 | 838.8 | 173.5 | 125.8 | 122.7 | - | - | - |
| Property,Plant & Equipment Net | 2,074.0 | 1,780.0 | 1,707.0 | 1,600.0 | 1,598.0 | 1,567.0 | 1,466.0 | 1,353.0 | 1,403.0 | 1,312.0 | 1,442.0 | 1,312.3 | 1,234.2 | 462.7 | 414.2 | 281.8 | 103.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11,271.0 | 11,087.0 | 11,183.0 | 11,547.0 | 12,457.0 | 13,044.0 | 13,126.0 | 13,142.0 | 15,593.0 | 15,794.0 | 18,553.0 | 9,361.0 | 9,752.1 | 5,141.4 | 3,581.5 | 3,001.4 | 100.3 | - | - |
| Intangible Assets | 4,643.0 | 5,551.0 | 6,456.0 | 5,800.0 | 6,948.0 | 8,445.0 | 10,201.0 | 12,001.0 | 15,211.0 | 18,884.0 | 23,083.0 | 11,277.9 | 12,848.2 | 9,308.7 | 7,641.5 | 6,372.8 | 1,335.2 | - | - |
| Operating Lease Right Of Use Assets | 215.0 | 211.0 | 185.0 | 221.0 | 247.0 | 259.0 | 271.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,843.0 | 1,968.0 | 2,101.0 | 2,166.0 | 2,252.0 | 2,137.0 | 1,690.0 | 1,676.0 | 433.0 | 146.0 | 156.0 | 54.0 | 54.9 | 76.4 | 54.7 | 80.1 | - | - | - |
| Other Non-Current Assets | 378.0 | 363.0 | 307.0 | 326.0 | 340.0 | 664.0 | 411.0 | 109.0 | 111.0 | 184.0 | 224.0 | 167.4 | 195.5 | 183.7 | 58.7 | 36.9 | 32.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 26,366.0 | 26,523.0 | 27,350.0 | 25,686.0 | 29,202.0 | 31,199.0 | 33,863.0 | 32,492.0 | 37,497.0 | 43,529.0 | 48,965.0 | 26,304.7 | 27,932.9 | 17,950.4 | 13,108.1 | 10,795.1 | 2,059.3 | - | - |
| 101.3 |
| 72.0 |
| - |
| - |
| Short Term Debt | 225.0 | 2,674.0 | 450.0 | 432.0 | 0.0 | 0.0 | 1,234.0 | 228.0 | 209.0 | 1.0 | 823.0 | 0.9 | 204.8 | 480.2 | 111.3 | 116.9 | 12.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 12.8 | 21.5 | 21.8 | - | - |
| Operating Lease Liabilities Current | 61.0 | 58.0 | 61.0 | 50.0 | 50.0 | 52.0 | 53.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,344.0 | 3,489.0 | 3,133.0 | 2,988.0 | 4,791.0 | 4,576.0 | 4,511.0 | 3,197.0 | 3,694.0 | 3,227.0 | 3,859.0 | 2,157.0 | 1,800.2 | 1,008.2 | 527.6 | 442.1 | 122.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,180.0 | 6,752.0 | 4,302.0 | 3,941.0 | 5,198.0 | 4,913.0 | 6,248.0 | 3,836.0 | 4,268.0 | 3,609.0 | 5,313.0 | 2,708.4 | 2,512.5 | 1,822.8 | 924.3 | 692.5 | 249.2 | - | - |
| 3,478.4 |
| 314.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 167.0 | 165.0 | 148.0 | 184.0 | 214.0 | 227.0 | 240.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.1 | 38.2 | 50.0 | 69.2 | - | - |
| Deferred Tax Liabilities | 147.0 | 128.0 | 163.0 | 202.0 | 529.0 | 528.0 | 705.0 | 885.0 | 1,180.0 | 5,434.0 | 5,903.0 | 2,221.3 | 2,319.2 | 1,248.3 | 1,188.5 | 1,436.7 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 195.0 | 191.0 | 239.8 | 172.0 | 5.3 | 6.1 | - | - | - | - |
| Other Non-Current Liabilities | 793.0 | 713.0 | 776.0 | 741.0 | 653.0 | 1,012.0 | 851.0 | 581.0 | 526.0 | 486.0 | 185.0 | 197.1 | 160.5 | 165.0 | 76.7 | 110.1 | 6.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 25,989.0 | 26,845.0 | 27,432.0 | 25,426.0 | 29,236.0 | 30,594.0 | 32,727.0 | 29,677.0 | 31,553.0 | 40,271.0 | 42,936.0 | 20,903.0 | 22,737.5 | 14,233.0 | 9,178.3 | 5,884.0 | 704.9 | - | - |
| 5,251.7 |
| 1,465.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (9,667.0) | (9,824.0) | (9,778.0) | (9,186.0) | (8,961.0) | (8,013.0) | (7,452.0) | (5,664.0) | (2,725.0) | (5,129.0) | (2,750.0) | (2,397.8) | (3,278.5) | (2,371.0) | (2,030.3) | (934.5) | (246.0) | - | - |
| Accumulated Other Comprehensive Income | (1,760.0) | (2,179.0) | (1,881.0) | (2,056.0) | (1,924.0) | (2,133.0) | (2,086.0) | (2,137.0) | (1,896.0) | (2,108.0) | (1,542.0) | (915.9) | (132.8) | (119.4) | (279.6) | 98.8 | 43.6 | 25.7 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 931.0 | 957.0 | 940.0 | 952.0 | 72.0 | 70.0 | 73.0 | 82.0 | 95.0 | 106.0 | 119.0 | 122.3 | 114.6 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | (554.0) | (1,279.0) | (1,022.0) | (692.0) | (106.0) | 535.0 | 1,063.0 | 2,733.0 | 5,849.0 | 3,152.0 | 5,910.0 | 5,279.4 | 5,118.7 | 3,717.4 | 3,929.8 | 4,911.1 | 1,354.4 | 1,201.6 | 1,297.8 |
| Total Equity | 377.0 | (322.0) | (82.0) | 260.0 | (34.0) | 605.0 | 1,136.0 | 2,815.0 | 5,944.0 | 3,258.0 | 6,029.0 | 5,401.0 | 5,232.0 | 3,717.4 | 4,007.0 | 4,911.1 | 1,354.4 | 1,201.6 | 1,297.8 |
| 326.1 |
| - |
| - |
| Net debt | 19,508.0 | 20,435.0 | 21,441.0 | 20,202.0 | 22,072.0 | 23,320.0 | 22,652.0 | 23,584.0 | 24,724.0 | 29,304.0 | 30,491.0 | 14,905.9 | 16,767.7 | 10,099.5 | 6,486.9 | 3,201.0 | 211.6 | - | - |
| Working Capital | 1,977.0 | (978.0) | 1,294.0 | 306.0 | 409.0 | 429.0 | 721.0 | 375.0 | 478.0 | 1,468.0 | 194.0 | 1,423.3 | 1,373.4 | 954.7 | 433.2 | 327.7 | 93.7 | - | - |
| Book Value | (554.0) | (1,279.0) | (1,022.0) | (692.0) | (106.0) | 535.0 | 1,063.0 | 2,733.0 | 5,849.0 | 3,152.0 | 5,910.0 | 5,279.4 | 5,118.7 | 3,717.4 | 3,929.8 | 4,911.1 | 1,354.4 | 1,201.6 | 1,297.8 |
| Tangible Book Value | (16,468.0) | (17,917.0) | (18,661.0) | (18,039.0) | (19,511.0) | (20,954.0) | (22,264.0) | (22,410.0) | (24,955.0) | (31,526.0) | (35,726.0) | (15,359.5) | (17,481.6) | (10,732.7) | (7,293.2) | (4,463.1) | (81.1) | - | - |
| 659.0 |
| 1,249.0 |
| 582.0 |
| 690.0 |
| 642.0 |
| 679.0 |
| 605.0 |
| 977.0 |
| 896.0 |
| 912.0 |
| - |
| 825.0 |
| 878.0 |
| 782.0 |
| - |
| 973.0 |
| 838.0 |
| 909.0 |
| 720.0 |
| 964.0 |
| 1,214.0 |
| 1,210.0 |
| 542.0 |
| 659.0 |
| 852.0 |
| Restricted Cash | 13.0 | 16.0 | 32.0 | 16.0 | 23.0 | 20.0 | 31.0 | 28.0 | 22.0 | 15.0 | 20.0 | 9.0 | 13.0 | 27.0 | 11.0 | 1,220.0 | 1,211.0 | - | 1,214.0 | 1,214.0 | 1,214.0 | 1,211.0 | 1,011.0 | 1,011.0 | 1,011.0 | - | 2.0 | 2.0 | 2.0 | 77.0 | 0.0 | 0.0 | 0.0 | 77.0 | 928.0 | 811.0 | - | 0.0 | 0.0 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,299.0 | 1,309.0 | 1,308.0 | 1,727.0 | 1,134.0 | 1,181.0 | 719.0 | 595.0 | 733.0 | 947.0 | 760.0 | 579.0 | 518.0 | 564.0 | 486.0 | 659.0 | 1,249.0 | 582.0 | 690.0 | 642.0 | 679.0 | 605.0 | 977.0 | 896.0 | 912.0 | - | 825.0 | 878.0 | 782.0 | - | 973.0 | 838.0 | 909.0 | 720.0 | 964.0 | 1,214.0 | 1,210.0 | 542.0 | 659.0 | 852.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,191.0 | 2,351.0 | 2,417.0 | 2,210.0 | 2,072.0 | 2,140.0 | 2,094.0 | 2,102.0 | 2,048.0 | 1,998.0 | 1,948.0 | 1,743.0 | 1,688.0 | 1,790.0 | 1,739.0 | 1,645.0 | 1,566.0 | 1,775.0 | 1,730.0 | 1,609.0 | 1,499.0 | 1,577.0 | 1,733.0 | 1,369.0 | 1,712.0 | - | 1,747.0 | 1,829.0 | 1,786.0 | - | 2,041.0 | 1,973.0 | 1,940.0 | 2,130.0 | 2,229.0 | 2,096.0 | 2,097.0 | 2,517.0 | 2,708.4 | 2,732.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,601.0 | 1,629.0 | 1,598.0 | 1,655.0 | 1,613.0 | 1,595.0 | 1,655.0 | 1,612.0 | 1,636.0 | 1,544.0 | 1,272.0 | 1,240.0 | 1,222.0 | 1,090.0 | 1,056.0 | 1,073.0 | 1,045.0 | 993.0 | 1,058.0 | 1,086.0 | 1,076.0 | 1,094.0 | 1,224.0 | 1,226.0 | 1,124.0 | - | 1,100.0 | 1,060.0 | 1,012.0 | - | 971.0 | 993.0 | 1,042.0 | 1,048.0 | 1,071.0 | 1,084.0 | 1,111.0 | 1,061.0 | 1,300.1 | 1,336.7 |
| Prepaid Expenses | 874.0 | 852.0 | 894.0 | 906.0 | 890.0 | 838.0 | 852.0 | 874.0 | 957.0 | 1,092.0 | 1,048.0 | 890.0 | 796.0 | 776.0 | 718.0 | 820.0 | 765.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,978.0 | 6,157.0 | 6,249.0 | 6,514.0 | 5,732.0 | 5,774.0 | 5,351.0 | 5,211.0 | 5,396.0 | 5,596.0 | 5,048.0 | 4,461.0 | 4,237.0 | 4,247.0 | 4,010.0 | 5,417.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 2,026.0 | 1,994.0 | 1,882.0 | 1,780.0 | 1,789.0 | 1,738.0 | 1,713.0 | 1,707.0 | 1,584.0 | 1,599.0 | 1,596.0 | 1,600.0 | 1,507.0 | 1,545.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,807.0 | 11,271.0 | 11,287.0 | 11,298.0 | 11,153.0 | 11,087.0 | 11,171.0 | 11,127.0 | 11,160.0 | 11,183.0 | 11,187.0 | 11,628.0 | 11,579.0 | 11,547.0 | 12,044.0 | 12,266.0 | 12,427.0 | 12,457.0 | ||||||||||||||||||||||
| Intangible Assets | 4,404.0 | 4,643.0 | 4,830.0 | 5,047.0 | 5,297.0 | 5,551.0 | 5,652.0 | 5,903.0 | 6,183.0 | 6,456.0 | 6,728.0 | 5,299.0 | 5,552.0 | 5,800.0 | 6,024.0 | 6,322.0 | 6,632.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,845.0 | 1,843.0 | 2,050.0 | 2,025.0 | 1,977.0 | 1,968.0 | 2,188.0 | 2,187.0 | 2,149.0 | 2,101.0 | 2,189.0 | 2,191.0 | 2,163.0 | 2,166.0 | 2,372.0 | 2,283.0 | 2,282.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 369.0 | 378.0 | 382.0 | 388.0 | 380.0 | 363.0 | 389.0 | 329.0 | 312.0 | 307.0 | 328.0 | 325.0 | 318.0 | 326.0 | 341.0 | 338.0 | 334.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 24,498.0 | 26,366.0 | 26,824.0 | 27,266.0 | 26,421.0 | 26,523.0 | 26,540.0 | 26,495.0 | 26,913.0 | 27,350.0 | 27,064.0 | 25,503.0 | 25,445.0 | 25,686.0 | 26,298.0 | 28,171.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 593.0 | 600.0 | 616.0 | 627.0 | 620.0 | 589.0 | 667.0 | 579.0 | 642.0 | 719.0 | 569.0 | 515.0 | 561.0 | 521.0 | 486.0 | 536.0 | 471.0 | 407.0 | 455.0 | 442.0 | 342.0 | 337.0 | 379.0 | 447.0 | 444.0 | - | 437.0 | 527.0 | 429.0 | - | 440.0 | 417.0 | 428.0 | 365.0 | 407.0 | 371.0 | 368.0 | 324.0 | 358.7 | 425.9 |
| Short Term Debt | 889.0 | 225.0 | 579.0 | 879.0 | 282.0 | 2,674.0 | 453.0 | 452.0 | 538.0 | 450.0 | 536.0 | 444.0 | 446.0 | 432.0 | 411.0 | 150.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 3,037.0 | 3,344.0 | 3,598.0 | 3,469.0 | 3,354.0 | 3,489.0 | 3,386.0 | 3,338.0 | 3,225.0 | 3,133.0 | 3,119.0 | 3,008.0 | 2,916.0 | 2,988.0 | 2,934.0 | 4,311.0 | 4,303.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,530.0 | 4,180.0 | 4,793.0 | 4,975.0 | 4,256.0 | 6,752.0 | 4,506.0 | 4,369.0 | 4,405.0 | 4,302.0 | 4,224.0 | 3,967.0 | 3,923.0 | 3,941.0 | 3,831.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,875.0 | 20,592.0 | 20,463.0 | 20,859.0 | 21,228.0 | 18,942.0 | 21,054.0 | 21,208.0 | 21,536.0 | 21,938.0 | 21,894.0 | 20,108.0 | 20,207.0 | 20,334.0 | 20,804.0 | 21,664.0 | 23,168.0 | 22,654.0 | 22,358.0 | 23,439.0 | 23,738.0 | 23,925.0 | 24,343.0 | 24,357.0 | 24,424.0 | - | 23,466.0 | 24,023.0 | 23,924.0 | - | 24,433.0 | 24,858.0 | 25,266.0 | 25,235.0 | 26,216.0 | 27,648.0 | 28,198.0 | 29,845.0 | 30,386.2 | 30,773.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 179.0 | 147.0 | 145.0 | 144.0 | 134.0 | 128.0 | 169.0 | 170.0 | 170.0 | 163.0 | 213.0 | 215.0 | 205.0 | 202.0 | 422.0 | 545.0 | 552.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 763.0 | 793.0 | 843.0 | 877.0 | 761.0 | 713.0 | 805.0 | 745.0 | 751.0 | 776.0 | 721.0 | 745.0 | 746.0 | 741.0 | 619.0 | 524.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 25,580.0 | 25,989.0 | 26,468.0 | 27,119.0 | 26,661.0 | 26,845.0 | 26,782.0 | 26,722.0 | 27,087.0 | 27,432.0 | 27,299.0 | 25,232.0 | 25,300.0 | 25,426.0 | 25,865.0 | 27,918.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 10,542.0 | 10,516.0 | 10,515.0 | 10,510.0 | 10,508.0 | 10,490.0 | 10,489.0 | 10,483.0 | 10,480.0 | 10,423.0 | 10,420.0 | 10,412.0 | 10,405.0 | 10,391.0 | 10,387.0 | 10,380.0 | 10,373.0 | 10,317.0 | 10,312.0 | 10,300.0 | 10,289.0 | 10,227.0 | 10,219.0 | 10,217.0 | 10,209.0 | - | 10,168.0 | 10,165.0 | 10,151.0 | - | 10,117.0 | 10,114.0 | 10,103.0 | 10,090.0 | 10,086.0 | 10,085.0 | 10,041.0 | 10,038.0 | 10,034.4 | 9,914.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (11,090.0) | (9,667.0) | (9,555.0) | (9,734.0) | (9,882.0) | (9,824.0) | (9,917.0) | (9,832.0) | (9,842.0) | (9,778.0) | (9,739.0) | (9,361.0) | (9,387.0) | (9,186.0) | (8,776.0) | (9,175.0) | (9,030.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,806.0) | (1,760.0) | (1,800.0) | (1,790.0) | (2,029.0) | (2,179.0) | (1,947.0) | (2,007.0) | (1,917.0) | (1,881.0) | (2,051.0) | (1,902.0) | (1,989.0) | (2,056.0) | (2,265.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 977.0 | 931.0 | 921.0 | 911.0 | 943.0 | 957.0 | 932.0 | 948.0 | 941.0 | 940.0 | 945.0 | 934.0 | 945.0 | 952.0 | 958.0 | 946.0 | 75.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (2,059.0) | (554.0) | (565.0) | (764.0) | (1,183.0) | (1,279.0) | (1,174.0) | (1,175.0) | (1,115.0) | (1,022.0) | (1,180.0) | (663.0) | (800.0) | (692.0) | (525.0) | (693.0) | ||||||||||||||||||||||||
| Total Equity | (1,082.0) | 377.0 | 356.0 | 147.0 | (240.0) | (322.0) | (242.0) | (227.0) | (174.0) | (82.0) | (235.0) | 271.0 | 145.0 | 260.0 | 433.0 | 253.0 | (141.0) | (34.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 20,764.0 | 20,817.0 | 21,042.0 | 21,738.0 | 21,510.0 | 21,616.0 | 21,507.0 | 21,660.0 | 22,074.0 | 22,388.0 | 22,430.0 | 20,552.0 | 20,653.0 | 20,766.0 | 21,215.0 | 21,814.0 | 23,168.0 | 22,654.0 | 22,358.0 | 23,439.0 | 23,738.0 | 23,925.0 | 24,343.0 | 24,358.0 | 24,428.0 | - | 23,566.0 | 24,079.0 | 24,181.0 | - | 24,731.0 | 25,088.0 | 25,268.0 | 25,444.0 | 27,141.0 | 28,461.0 | 28,544.0 | 29,846.0 | 30,445.2 | 31,067.3 |
| Net debt | 19,465.0 | 19,508.0 | 19,734.0 | 20,011.0 | 20,376.0 | 20,435.0 | 20,788.0 | 21,065.0 | 21,341.0 | 21,441.0 | 21,670.0 | 19,973.0 | 20,135.0 | 20,202.0 | 20,729.0 | 21,155.0 | 21,919.0 | 22,072.0 | ||||||||||||||||||||||
| Working Capital | 1,448.0 | 1,977.0 | 1,456.0 | 1,539.0 | 1,476.0 | (978.0) | 845.0 | 842.0 | 991.0 | 1,294.0 | 824.0 | 494.0 | 314.0 | 306.0 | 179.0 | 420.0 | 1,062.0 | |||||||||||||||||||||||
| Book Value | (2,059.0) | (554.0) | (565.0) | (764.0) | (1,183.0) | (1,279.0) | (1,174.0) | (1,175.0) | (1,115.0) | (1,022.0) | (1,180.0) | (663.0) | (800.0) | (692.0) | (525.0) | (693.0) | (216.0) | (106.0) | ||||||||||||||||||||||
| Tangible Book Value | (16,270.0) | (16,468.0) | (16,682.0) | (17,109.0) | (17,633.0) | (17,917.0) | (17,997.0) | (18,205.0) | (18,458.0) | (18,661.0) | (19,095.0) | (17,590.0) | (17,931.0) | (18,039.0) | (18,593.0) | (19,281.0) | (19,275.0) | |||||||||||||||||||||||
| 720.0 |
| 632.0 |
| 899.0 |
| 924.0 |
| 855.0 |
| 726.0 |
| 776.0 |
| 745.0 |
| - |
| 631.0 |
| 698.0 |
| 693.0 |
| - |
| 757.0 |
| 835.0 |
| 833.0 |
| 771.0 |
| 736.0 |
| 710.0 |
| 675.0 |
| 696.0 |
| 1,006.8 |
| 896.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,836.0 |
| 5,607.0 |
| 5,324.0 |
| 5,450.0 |
| 5,392.0 |
| 5,342.0 |
| 5,671.0 |
| 5,278.0 |
| 5,504.0 |
| - |
| 4,305.0 |
| 4,467.0 |
| 4,275.0 |
| - |
| 4,742.0 |
| 4,639.0 |
| 4,724.0 |
| 4,746.0 |
| 5,944.0 |
| 5,992.0 |
| 5,333.0 |
| 5,077.0 |
| 5,673.8 |
| 5,818.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,579.0 |
| 1,598.0 |
| 1,584.0 |
| 1,590.0 |
| 1,556.0 |
| 1,567.0 |
| 1,550.0 |
| 1,496.0 |
| 1,450.0 |
| - |
| 1,390.0 |
| 1,372.0 |
| 1,341.0 |
| - |
| 1,341.0 |
| 1,355.0 |
| 1,411.0 |
| 1,403.0 |
| 1,398.0 |
| 1,373.0 |
| 1,328.0 |
| 1,312.0 |
| 1,462.0 |
| 1,472.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,477.0 |
| 12,527.0 |
| 12,485.0 |
| 13,044.0 |
| 13,160.0 |
| 13,084.0 |
| 13,034.0 |
| - |
| 13,052.0 |
| 13,160.0 |
| 13,121.0 |
| - |
| 13,290.0 |
| 13,283.0 |
| 13,432.0 |
| 15,593.0 |
| 15,573.0 |
| 15,892.0 |
| 15,753.0 |
| 15,794.0 |
| 17,450.1 |
| 18,511.8 |
| 6,948.0 |
| 7,258.0 |
| 7,624.0 |
| 7,997.0 |
| 8,445.0 |
| 8,923.0 |
| 9,297.0 |
| 9,726.0 |
| - |
| 10,650.0 |
| 11,196.0 |
| 11,683.0 |
| - |
| 12,655.0 |
| 13,393.0 |
| 14,464.0 |
| 15,211.0 |
| 16,023.0 |
| 17,516.0 |
| 18,186.0 |
| 18,884.0 |
| 20,509.4 |
| 21,335.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.0 |
| 263.0 |
| 263.0 |
| 274.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,252.0 |
| 2,266.0 |
| 2,255.0 |
| 2,150.0 |
| 2,137.0 |
| 1,913.0 |
| 1,874.0 |
| 1,740.0 |
| - |
| 1,868.0 |
| 1,799.0 |
| 1,754.0 |
| - |
| 1,641.0 |
| 1,654.0 |
| 1,660.0 |
| 433.0 |
| 166.0 |
| 140.0 |
| 142.0 |
| 146.0 |
| 452.3 |
| 304.7 |
| 340.0 |
| 343.0 |
| 596.0 |
| 617.0 |
| 664.0 |
| 345.0 |
| 367.0 |
| 411.0 |
| - |
| 402.0 |
| 360.0 |
| 377.0 |
| - |
| 108.0 |
| 124.0 |
| 107.0 |
| 111.0 |
| 152.0 |
| 111.0 |
| 190.0 |
| 184.0 |
| 213.6 |
| 219.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,090.0 |
| 29,202.0 |
| 29,252.0 |
| 30,042.0 |
| 30,197.0 |
| 31,199.0 |
| 31,562.0 |
| 31,396.0 |
| 31,865.0 |
| - |
| 31,667.0 |
| 32,354.0 |
| 32,551.0 |
| - |
| 33,777.0 |
| 34,448.0 |
| 35,798.0 |
| 37,497.0 |
| 39,974.0 |
| 41,733.0 |
| 42,333.0 |
| 43,529.0 |
| 45,761.2 |
| 47,662.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 4.0 |
| - |
| 100.0 |
| 56.0 |
| 257.0 |
| - |
| 298.0 |
| 230.0 |
| 2.0 |
| 209.0 |
| 925.0 |
| 813.0 |
| 346.0 |
| 1.0 |
| 59.0 |
| 294.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 47.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,791.0 |
| 4,982.0 |
| 5,075.0 |
| 4,556.0 |
| 4,576.0 |
| 4,353.0 |
| 4,270.0 |
| 4,438.0 |
| - |
| 3,198.0 |
| 3,122.0 |
| 3,255.0 |
| - |
| 3,424.0 |
| 3,427.0 |
| 3,560.0 |
| 3,694.0 |
| 3,396.0 |
| 3,259.0 |
| 3,484.0 |
| 3,227.0 |
| 3,391.8 |
| 3,335.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,997.0 |
| 4,774.0 |
| 5,198.0 |
| 5,437.0 |
| 5,517.0 |
| 4,898.0 |
| 4,913.0 |
| 4,732.0 |
| 4,718.0 |
| 4,886.0 |
| - |
| 3,735.0 |
| 3,705.0 |
| 3,941.0 |
| - |
| 4,162.0 |
| 4,074.0 |
| 3,990.0 |
| 4,268.0 |
| 4,728.0 |
| 4,465.0 |
| 4,247.0 |
| 3,609.0 |
| 3,896.8 |
| 4,226.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.0 |
| 235.0 |
| 238.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 529.0 |
| 513.0 |
| 516.0 |
| 520.0 |
| 528.0 |
| 650.0 |
| 694.0 |
| 690.0 |
| - |
| 879.0 |
| 884.0 |
| 880.0 |
| - |
| 1,131.0 |
| 1,130.0 |
| 1,027.0 |
| 1,180.0 |
| 2,237.0 |
| 4,273.0 |
| 4,490.0 |
| 5,434.0 |
| 5,839.0 |
| 5,879.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 198.0 |
| 201.0 |
| 197.0 |
| 195.0 |
| 190.3 |
| 191.6 |
| 544.0 |
| 653.0 |
| 872.0 |
| 975.0 |
| 963.0 |
| 1,012.0 |
| 907.0 |
| 802.0 |
| 807.0 |
| - |
| 760.0 |
| 783.0 |
| 763.0 |
| - |
| 532.0 |
| 518.0 |
| 560.0 |
| 526.0 |
| 102.0 |
| 104.0 |
| 88.0 |
| 107.0 |
| 165.0 |
| 168.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,231.0 |
| 29,236.0 |
| 29,387.0 |
| 30,653.0 |
| 30,321.0 |
| 30,594.0 |
| 30,907.0 |
| 30,850.0 |
| 31,075.0 |
| - |
| 29,107.0 |
| 29,666.0 |
| 29,772.0 |
| - |
| 30,540.0 |
| 30,890.0 |
| 31,163.0 |
| 31,553.0 |
| 34,552.0 |
| 37,704.0 |
| 38,339.0 |
| 40,271.0 |
| 41,487.6 |
| 42,259.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8,961.0) |
| (9,030.0) |
| (9,218.0) |
| (8,623.0) |
| (8,013.0) |
| (7,860.0) |
| (7,931.0) |
| (7,605.0) |
| - |
| (5,936.0) |
| (5,887.0) |
| (5,716.0) |
| - |
| (5,320.0) |
| (4,970.0) |
| (4,097.0) |
| (2,725.0) |
| (3,239.0) |
| (4,539.0) |
| (4,502.0) |
| (5,129.0) |
| (4,614.1) |
| (3,425.7) |
| (2,002.0) |
| (1,974.0) |
| (1,924.0) |
| (1,923.0) |
| (2,182.0) |
| (2,256.0) |
| (2,133.0) |
| (2,207.0) |
| (2,223.0) |
| (2,281.0) |
| - |
| (2,156.0) |
| (2,061.0) |
| (2,116.0) |
| - |
| (2,053.0) |
| (2,068.0) |
| (1,852.0) |
| (1,896.0) |
| (1,888.0) |
| (1,965.0) |
| (2,020.0) |
| (2,108.0) |
| (1,578.9) |
| (1,573.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 69.0 |
| 76.0 |
| 73.0 |
| 70.0 |
| 68.0 |
| 72.0 |
| 71.0 |
| - |
| 78.0 |
| 87.0 |
| 86.0 |
| - |
| 84.0 |
| 91.0 |
| 99.0 |
| 95.0 |
| 95.0 |
| 98.0 |
| 101.0 |
| 106.0 |
| 106.3 |
| 107.2 |
| (216.0) |
| (106.0) |
| (204.0) |
| (687.0) |
| (197.0) |
| 535.0 |
| 587.0 |
| 474.0 |
| 719.0 |
| - |
| 2,482.0 |
| 2,601.0 |
| 2,693.0 |
| - |
| 3,153.0 |
| 3,467.0 |
| 4,536.0 |
| 5,849.0 |
| 5,327.0 |
| 3,931.0 |
| 3,893.0 |
| 3,152.0 |
| 4,167.3 |
| 5,295.9 |
| (135.0) |
| (611.0) |
| (124.0) |
| 605.0 |
| 655.0 |
| 546.0 |
| 790.0 |
| - |
| 2,560.0 |
| 2,688.0 |
| 2,779.0 |
| - |
| 3,237.0 |
| 3,558.0 |
| 4,635.0 |
| 5,944.0 |
| 5,422.0 |
| 4,029.0 |
| 3,994.0 |
| 3,258.0 |
| 4,273.6 |
| 5,403.1 |
| 21,668.0 |
| 22,797.0 |
| 23,059.0 |
| 23,320.0 |
| 23,366.0 |
| 23,462.0 |
| 23,516.0 |
| - |
| 22,741.0 |
| 23,201.0 |
| 23,399.0 |
| - |
| 23,758.0 |
| 24,250.0 |
| 24,359.0 |
| 24,724.0 |
| 26,177.0 |
| 27,247.0 |
| 27,334.0 |
| 29,304.0 |
| 29,786.2 |
| 30,215.3 |
| 409.0 |
| (113.0) |
| (67.0) |
| 494.0 |
| 429.0 |
| 939.0 |
| 560.0 |
| 618.0 |
| - |
| 570.0 |
| 762.0 |
| 334.0 |
| - |
| 580.0 |
| 565.0 |
| 734.0 |
| 478.0 |
| 1,216.0 |
| 1,527.0 |
| 1,086.0 |
| 1,468.0 |
| 1,777.0 |
| 1,592.0 |
| (204.0) |
| (687.0) |
| (197.0) |
| 535.0 |
| 587.0 |
| 474.0 |
| 719.0 |
| - |
| 2,482.0 |
| 2,601.0 |
| 2,693.0 |
| - |
| 3,153.0 |
| 3,467.0 |
| 4,536.0 |
| 5,849.0 |
| 5,327.0 |
| 3,931.0 |
| 3,893.0 |
| 3,152.0 |
| 4,167.3 |
| 5,295.9 |
| (19,511.0) |
| (19,939.0) |
| (20,838.0) |
| (20,679.0) |
| (20,954.0) |
| (21,496.0) |
| (21,907.0) |
| (22,041.0) |
| - |
| (21,220.0) |
| (21,755.0) |
| (22,111.0) |
| - |
| (22,792.0) |
| (23,209.0) |
| (23,360.0) |
| (24,955.0) |
| (26,269.0) |
| (29,477.0) |
| (30,046.0) |
| (31,526.0) |
| (33,792.2) |
| (34,551.7) |