| (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 | 3,874.0 | 5,133.0 | 4,076.0 | 4,717.0 | 3,407.0 | 2,771.0 | 2,531.0 | 1,763.0 | 6,879.0 | 2,356.0 | 4,616.0 | 2,865.0 | 1,901.0 | 2,274.0 | 1,929.0 | 2,755.0 | 1,221.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | 200.0 | - | - | - | - | - | - | 65.0 | 113.0 | 91.0 | 93.0 | - | - | - | - | - | ||
| Cash And Short Term Investments | 3,874.0 | 5,333.0 | 4,076.0 | 4,717.0 | 3,407.0 | 2,771.0 | 2,531.0 | 1,763.0 | 6,944.0 | 2,469.0 | 4,707.0 | 2,958.0 | 1,901.0 | 2,274.0 | 1,929.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 13,242.0 | 12,084.0 | 11,108.0 | 10,561.0 | 9,103.0 | 8,264.0 | 8,448.0 | 7,800.0 | 8,048.0 | 7,405.0 | 6,523.0 | 5,380.0 | 6,304.0 | 6,355.0 | 6,156.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 16,831.0 | 14,957.0 | 16,119.0 | 15,636.0 | 14,594.0 | 13,198.0 | 12,822.0 | 12,308.0 | 11,301.0 | 10,615.0 | 9,211.0 | 8,266.0 | 8,373.0 | 7,864.0 | 7,334.0 | 6,355.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7,516.0 | 6,695.0 | 6,310.0 | 5,883.0 | 5,588.0 | 5,331.0 | 5,168.0 | 5,260.0 | 4,627.0 | 4,476.0 | 4,034.0 | 3,870.0 | 3,669.0 | 3,537.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 34,713.0 | 31,759.0 | 29,934.0 | 27,128.0 | 23,700.0 | 21,374.0 | 21,535.0 | 19,677.0 | 17,906.0 | 17,306.0 | 14,368.0 | 12,149.0 | 12,295.0 | 11,726.0 | 11,332.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,502.0 | 2,129.3 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 2,956.0 | 2,917.0 | 2,746.0 | 2,813.0 | 2,806.0 | 2,789.0 | 2,763.0 | 2,730.0 | 2,697.0 | 3,010.0 | 3,003.0 | 2,980.0 | 2,953.0 | 2,930.0 | 2,898.0 | ||||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,828.7 | 2,362.5 | |||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,777.0 | 4,593.0 | 3,874.0 | 3,326.0 | 3,810.0 | 2,867.0 | 5,133.0 | 3,718.0 | 4,591.0 | 3,854.0 | 4,043.0 | 3,990.0 | 3,654.0 | 3,492.0 | ||||||||||||||||||||||||||
| 808.8 |
| 796.7 |
| - |
| - |
| - |
| 2,755.0 |
| 1,221.0 |
| 808.8 |
| 796.7 |
| 5,170.6 |
| 5,214.9 |
| - |
| - |
| 6,832.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 637.1 | 523.0 | - | - |
| Other Current Assets | 2,414.0 | 2,663.0 | 2,294.0 | 2,021.0 | 2,843.0 | 1,707.0 | 1,946.0 | 1,926.0 | 2,117.0 | 1,580.0 | 1,402.0 | 1,428.0 | 1,192.0 | 1,017.0 | 897.0 | 637.1 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 7,189.4 | - | - |
| Total Current Assets | 36,373.0 | 34,884.0 | 33,737.0 | 32,935.0 | 31,048.0 | 25,940.0 | 25,747.0 | 24,553.0 | 28,345.0 | 21,956.0 | 21,752.0 | 17,939.0 | 17,770.0 | 17,510.0 | 16,316.0 | 14,918.9 | 20,981.7 | - | - |
| 3,274.0 |
| 3,093.7 |
| 3,001.3 |
| - |
| - |
| Accumulated Depreciation | 4,658.0 | 4,166.0 | 3,849.0 | 3,522.0 | 3,228.0 | 2,965.0 | 2,812.0 | 2,773.0 | 2,748.0 | 2,680.0 | 2,528.0 | 2,411.0 | 2,180.0 | 1,986.0 | 1,762.0 | 1,624.9 | 1,536.8 | - | - |
| Property,Plant & Equipment Net | 2,858.0 | 2,529.0 | 2,461.0 | 2,361.0 | 2,360.0 | 2,366.0 | 2,356.0 | 2,487.0 | 1,879.0 | 1,796.0 | 1,506.0 | 1,459.0 | 1,489.0 | 1,551.0 | 1,512.0 | 1,469.0 | 1,464.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9,691.0 | 4,725.0 | 4,613.0 | 5,856.0 | 7,989.0 | 8,357.0 | 8,378.0 | 8,316.0 | 7,221.0 | 7,167.0 | 5,070.0 | 4,878.0 | 4,601.0 | 3,978.0 | 3,846.0 | 2,205.0 | 2,196.5 | 2,229.3 | - |
| Intangible Assets | 2,486.0 | 1,725.0 | 1,472.0 | 1,774.0 | 2,105.0 | 2,918.0 | 3,430.0 | 3,913.0 | 1,986.0 | 2,259.0 | 948.0 | 992.0 | 973.0 | 414.0 | 413.0 | 47.8 | 70.4 | - | - |
| Operating Lease Right Of Use Assets | 758.0 | 475.0 | 435.0 | 457.0 | 460.0 | 426.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 10.0 | 3.5 | 15.3 | - | - |
| Other Non-Current Assets | 1,714.0 | 1,258.0 | 1,066.0 | 953.0 | 951.0 | 1,185.0 | 1,052.0 | 682.0 | 681.0 | 944.0 | 866.0 | 765.0 | 986.0 | 807.0 | 759.0 | 657.8 | 405.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 53,122.0 | 45,121.0 | 43,349.0 | 43,878.0 | 44,453.0 | 40,766.0 | 40,963.0 | 39,951.0 | 40,112.0 | 34,122.0 | 30,142.0 | 26,033.0 | 25,819.0 | 24,260.0 | 22,846.0 | 19,990.0 | 25,118.8 | - | - |
| 9,494.9 |
| 9,041.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 326.7 | 233.2 | 366.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 164.0 | 117.0 | 100.0 | 102.0 | 105.0 | 104.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 38,897.0 | 35,640.0 | 33,740.0 | 30,550.0 | 27,624.0 | 23,615.0 | 24,109.0 | 22,893.0 | 21,221.0 | 19,701.0 | 17,243.0 | 15,115.0 | 14,590.0 | 14,174.0 | 13,370.0 | 11,537.6 | 12,275.2 | - | - |
| 3,637.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 654.0 | 400.0 | 375.0 | 388.0 | 374.0 | 341.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 1,749.0 | 1,814.0 | 1,949.0 | 1,698.0 | 328.0 | 324.0 | 252.0 | 157.0 | 85.0 | 98.9 | 16.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 55,756.0 | 48,333.0 | 46,306.0 | 44,760.0 | 42,830.0 | 38,974.0 | 34,633.0 | 33,892.0 | 33,284.0 | 27,551.0 | 23,886.0 | 19,632.0 | 19,844.0 | 18,016.0 | 16,997.0 | 14,714.0 | 16,393.8 | - | - |
| 2,889.9 |
| 3,031.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 783.0 | (286.0) | (642.0) | (280.0) | 1,205.0 | 1,170.0 | 5,434.0 | 4,645.0 | 4,967.0 | 6,419.0 | 5,521.0 | 4,774.0 | 4,038.0 | 4,093.0 | 3,331.0 | 2,647.2 | 5,953.9 | - | - |
| Accumulated Other Comprehensive Income | (155.0) | (167.0) | (151.0) | (114.0) | (34.0) | (104.0) | (79.0) | (92.0) | (125.0) | (116.0) | (23.0) | 70.0 | 68.0 | 37.0 | 77.0 | 70.0 | 82.2 | - | - |
| Treasury Stock | 6,365.0 | 5,677.0 | 4,911.0 | 3,128.0 | 2,186.0 | 2,066.0 | 1,790.0 | 1,224.0 | 731.0 | 2,759.0 | 2,245.0 | 1,423.0 | 1,084.0 | 816.0 | 457.0 | 331.0 | 343.0 | - | - |
| Minority Interest | 147.0 | 1.0 | 1.0 | 3.0 | 3.0 | 3.0 | 2.0 | 0.0 | 20.0 | 17.0 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (2,781.0) | (3,213.0) | (2,958.0) | (709.0) | 1,791.0 | 1,789.0 | 6,328.0 | 6,059.0 | 6,808.0 | 6,554.0 | 6,256.0 | 6,401.0 | 5,975.0 | 6,244.0 | 5,849.0 | 5,276.0 | 8,725.0 | 7,747.5 | 7,376.9 |
| Total Equity | (2,634.0) | (3,212.0) | (2,957.0) | (882.0) | 1,623.0 | 1,792.0 | 6,330.0 | 6,059.0 | 6,828.0 | 6,571.0 | 6,256.0 | 6,401.0 | 5,975.0 | 6,244.0 | 5,849.0 | 5,276.0 | 8,725.0 | 7,747.5 | 7,376.9 |
| 4,004.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 899.7 | (392.5) | 2,783.0 | - | - |
| Working Capital | (2,524.0) | (756.0) | (3.0) | 2,385.0 | 3,424.0 | 2,325.0 | 1,638.0 | 1,660.0 | 7,124.0 | 2,255.0 | 4,509.0 | 2,824.0 | 3,180.0 | 3,336.0 | 2,946.0 | 3,381.3 | 8,706.5 | - | - |
| Book Value | (2,781.0) | (3,213.0) | (2,958.0) | (709.0) | 1,791.0 | 1,789.0 | 6,328.0 | 6,059.0 | 6,808.0 | 6,554.0 | 6,256.0 | 6,401.0 | 5,975.0 | 6,244.0 | 5,849.0 | 5,276.0 | 8,725.0 | 7,747.5 | 7,376.9 |
| Tangible Book Value | (14,958.0) | (9,663.0) | (9,043.0) | (8,339.0) | (8,303.0) | (9,486.0) | (5,480.0) | (6,170.0) | (2,399.0) | (2,872.0) | 238.0 | 531.0 | 401.0 | 1,852.0 | 1,590.0 | 3,023.2 | 6,458.1 | 5,518.2 | - |
| 4,717.0 |
| 2,356.0 |
| 3,161.0 |
| 2,463.0 |
| 3,407.0 |
| 3,499.0 |
| 3,737.0 |
| 2,746.0 |
| 2,771.0 |
| 2,329.0 |
| 1,659.0 |
| 1,212.0 |
| 2,531.0 |
| 3,438.0 |
| 2,182.0 |
| 2,045.0 |
| 1,763.0 |
| 2,175.0 |
| 1,249.0 |
| 1,181.0 |
| 6,879.0 |
| 1,368.0 |
| 1,881.0 |
| 2,001.0 |
| 2,356.0 |
| 2,598.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.0 | 110.0 | 108.0 | 113.0 | 105.0 |
| Cash And Short Term Investments | 2,777.0 | 4,593.0 | 3,874.0 | 3,326.0 | 3,810.0 | 2,867.0 | 5,133.0 | 3,718.0 | 4,591.0 | 3,854.0 | 4,043.0 | 3,990.0 | 3,654.0 | 3,492.0 | 4,717.0 | 2,356.0 | 3,161.0 | 2,463.0 | 3,407.0 | 3,499.0 | 3,737.0 | 2,746.0 | 2,771.0 | 2,329.0 | 1,659.0 | 1,212.0 | 2,531.0 | 3,438.0 | 2,182.0 | 2,045.0 | 1,763.0 | 2,175.0 | 1,249.0 | 1,181.0 | 6,879.0 | 1,496.0 | 1,991.0 | 2,109.0 | 2,469.0 | 2,703.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 13,662.0 | 13,770.0 | 13,242.0 | 12,666.0 | 12,369.0 | 11,781.0 | 12,084.0 | 11,566.0 | 11,788.0 | 11,265.0 | 11,344.0 | 10,992.0 | 11,421.0 | 11,039.0 | 10,561.0 | 10,250.0 | 9,406.0 | 9,305.0 | 9,103.0 | 8,727.0 | 8,728.0 | 8,637.0 | 8,264.0 | 9,019.0 | 8,280.0 | 8,190.0 | 8,448.0 | 7,879.0 | 7,932.0 | 8,082.0 | 7,800.0 | 7,671.0 | 7,664.0 | 8,382.0 | 8,048.0 | 7,505.0 | 7,533.0 | 7,708.0 | 7,405.0 | 7,292.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 20,116.0 | 17,559.0 | 16,831.0 | 16,158.0 | 16,904.0 | 15,619.0 | 14,957.0 | 17,277.0 | 18,451.0 | 16,987.0 | 15,940.0 | 16,620.0 | 17,263.0 | 15,891.0 | 15,636.0 | 15,493.0 | 14,941.0 | 14,720.0 | 14,594.0 | 14,329.0 | 14,443.0 | 13,439.0 | 13,198.0 | 12,808.0 | 13,799.0 | 12,458.0 | 12,822.0 | 12,622.0 | 13,037.0 | 12,481.0 | 12,308.0 | 11,962.0 | 12,087.0 | 12,121.0 | 11,301.0 | 11,641.0 | 11,915.0 | 10,917.0 | 10,615.0 | 10,910.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,675.0 | 2,602.0 | 2,414.0 | 2,398.0 | 2,623.0 | 2,591.0 | 2,663.0 | 3,161.0 | 2,816.0 | 2,582.0 | 2,362.0 | 1,895.0 | 2,258.0 | 2,274.0 | 2,021.0 | 2,785.0 | 4,339.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 39,230.0 | 38,537.0 | 36,373.0 | 34,595.0 | 35,756.0 | 32,905.0 | 34,884.0 | 35,734.0 | 37,658.0 | 34,688.0 | 33,833.0 | 33,497.0 | 34,596.0 | 32,696.0 | 32,935.0 | 30,884.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,877.0 | 2,831.0 | 2,858.0 | 2,664.0 | 2,558.0 | 2,535.0 | 2,529.0 | 2,470.0 | 2,446.0 | 2,441.0 | 2,462.0 | 2,362.0 | 2,341.0 | 2,339.0 | 2,361.0 | 2,298.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11,609.0 | 9,711.0 | 9,691.0 | 8,906.0 | 5,488.0 | 4,725.0 | 4,725.0 | 4,788.0 | 4,024.0 | 4,025.0 | 4,609.0 | 5,000.0 | 4,986.0 | 5,675.0 | 5,855.0 | 6,167.0 | 6,656.0 | 7,979.0 | ||||||||||||||||||||||
| Intangible Assets | 2,369.0 | 2,399.0 | 2,486.0 | 2,108.0 | 1,948.0 | 1,663.0 | 1,725.0 | 1,719.0 | 1,347.0 | 1,407.0 | 1,472.0 | 1,567.0 | 1,632.0 | 1,692.0 | 1,774.0 | 1,855.0 | 1,943.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,998.0 | 1,750.0 | 1,714.0 | 1,598.0 | 1,252.0 | 1,231.0 | 1,258.0 | 1,169.0 | 1,098.0 | 1,149.0 | 1,041.0 | 951.0 | 927.0 | 985.0 | 953.0 | 907.0 | 913.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 58,083.0 | 55,228.0 | 53,122.0 | 49,871.0 | 47,002.0 | 43,059.0 | 45,121.0 | 45,880.0 | 46,573.0 | 43,710.0 | 43,417.0 | 43,377.0 | 44,482.0 | 43,387.0 | 43,878.0 | 42,111.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 38,996.0 | 36,860.0 | 34,713.0 | 32,812.0 | 31,298.0 | 30,365.0 | 31,759.0 | 32,089.0 | 34,259.0 | 31,540.0 | 29,813.0 | 29,601.0 | 30,083.0 | 28,362.0 | 27,128.0 | 24,821.0 | 24,759.0 | 23,408.0 | 23,700.0 | 22,641.0 | 23,235.0 | 21,688.0 | 21,374.0 | 21,984.0 | 21,459.0 | 19,724.0 | 21,535.0 | 20,517.0 | 20,610.0 | 20,236.0 | 19,677.0 | 18,741.0 | 19,194.0 | 19,202.0 | 17,906.0 | 17,535.0 | 18,857.0 | 17,597.0 | 17,306.0 | 17,340.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 43,314.0 | 40,268.0 | 38,897.0 | 36,662.0 | 35,223.0 | 34,678.0 | 35,640.0 | 36,306.0 | 38,286.0 | 35,065.0 | 33,706.0 | 32,503.0 | 33,212.0 | 31,559.0 | 30,550.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 60,783.0 | 57,959.0 | 55,756.0 | 51,769.0 | 49,923.0 | 46,335.0 | 48,333.0 | 49,239.0 | 50,120.0 | 47,317.0 | 46,374.0 | 45,595.0 | 46,694.0 | 45,167.0 | 44,584.0 | 42,804.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2,847.0 | 2,746.0 | 2,956.0 | 2,946.0 | 2,932.0 | 2,827.0 | 2,917.0 | 2,887.0 | 2,855.0 | 2,728.0 | 2,747.0 | 2,818.0 | 2,747.0 | 2,576.0 | 2,813.0 | 2,761.0 | 2,721.0 | 2,666.0 | 2,806.0 | 2,807.0 | 2,778.0 | 2,760.0 | 2,789.0 | 2,774.0 | 2,752.0 | 2,669.0 | 2,763.0 | 2,748.0 | 2,728.0 | 2,590.0 | 2,730.0 | 2,710.0 | 2,694.0 | 2,674.0 | 2,697.0 | 2,684.0 | 2,672.0 | 2,958.0 | 3,010.0 | 2,995.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,455.0 | 1,116.0 | 783.0 | 664.0 | 283.0 | 14.0 | (286.0) | (289.0) | (425.0) | (654.0) | (534.0) | (342.0) | (560.0) | (301.0) | (280.0) | (281.0) | 1,245.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (153.0) | (159.0) | (155.0) | (176.0) | (180.0) | (155.0) | (167.0) | (160.0) | (155.0) | (165.0) | (151.0) | (142.0) | (146.0) | (176.0) | (114.0) | |||||||||||||||||||||||||
| Treasury Stock | 7,033.0 | 6,582.0 | 6,365.0 | 6,382.0 | 6,026.0 | 5,963.0 | 5,677.0 | 5,693.0 | 5,714.0 | 5,400.0 | 4,911.0 | 4,554.0 | 4,254.0 | 3,880.0 | 3,128.0 | 3,100.0 | 2,883.0 | |||||||||||||||||||||||
| Minority Interest | 184.0 | 148.0 | 147.0 | 1,050.0 | 70.0 | 1.0 | 1.0 | 3.0 | 2.0 | 1.0 | 1.0 | 2.0 | 1.0 | 1.0 | 3.0 | 4.0 | 4.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (2,884.0) | (2,879.0) | (2,781.0) | (2,948.0) | (2,991.0) | (3,277.0) | (3,213.0) | (3,265.0) | (3,449.0) | (3,491.0) | (2,852.0) | (2,220.0) | (2,213.0) | (1,781.0) | (709.0) | (697.0) | ||||||||||||||||||||||||
| Total Equity | (2,700.0) | (2,731.0) | (2,634.0) | (1,898.0) | (2,921.0) | (3,276.0) | (3,212.0) | (3,359.0) | (3,547.0) | (3,607.0) | (2,957.0) | (2,218.0) | (2,212.0) | (1,780.0) | (706.0) | (693.0) | 1,002.0 | 1,396.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (4,084.0) | (1,731.0) | (2,524.0) | (2,067.0) | 533.0 | (1,773.0) | (756.0) | (572.0) | (628.0) | (377.0) | 127.0 | 994.0 | 1,384.0 | 1,137.0 | 2,385.0 | 2,169.0 | 4,118.0 | |||||||||||||||||||||||
| Book Value | (2,884.0) | (2,879.0) | (2,781.0) | (2,948.0) | (2,991.0) | (3,277.0) | (3,213.0) | (3,265.0) | (3,449.0) | (3,491.0) | (2,852.0) | (2,220.0) | (2,213.0) | (1,781.0) | (709.0) | (697.0) | 998.0 | 1,393.0 | ||||||||||||||||||||||
| Tangible Book Value | (16,862.0) | (14,989.0) | (14,958.0) | (13,962.0) | (10,427.0) | (9,665.0) | (9,663.0) | (9,772.0) | (8,820.0) | (8,923.0) | (8,933.0) | (8,787.0) | (8,831.0) | (9,148.0) | (8,338.0) | (8,719.0) | (7,601.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,243.0 |
| 2,843.0 |
| 2,715.0 |
| 3,205.0 |
| 2,208.0 |
| 1,707.0 |
| 1,692.0 |
| 1,998.0 |
| 1,855.0 |
| 1,946.0 |
| 1,643.0 |
| 1,940.0 |
| 1,837.0 |
| 1,926.0 |
| 1,705.0 |
| 1,972.0 |
| 2,041.0 |
| 2,117.0 |
| 1,769.0 |
| 1,824.0 |
| 1,657.0 |
| 1,580.0 |
| 1,491.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,847.0 |
| 29,731.0 |
| 31,048.0 |
| 30,362.0 |
| 30,113.0 |
| 27,030.0 |
| 25,940.0 |
| 25,848.0 |
| 25,736.0 |
| 23,715.0 |
| 25,747.0 |
| 25,582.0 |
| 25,091.0 |
| 24,445.0 |
| 24,553.0 |
| 23,513.0 |
| 25,188.0 |
| 23,725.0 |
| 28,345.0 |
| 22,283.0 |
| 23,153.0 |
| 22,283.0 |
| 21,956.0 |
| 22,291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,321.0 |
| 2,336.0 |
| 2,360.0 |
| 2,315.0 |
| 2,386.0 |
| 2,369.0 |
| 2,366.0 |
| 2,299.0 |
| 2,301.0 |
| 2,324.0 |
| 2,356.0 |
| 2,322.0 |
| 2,376.0 |
| 2,436.0 |
| 2,487.0 |
| 2,521.0 |
| 2,547.0 |
| 2,651.0 |
| 1,879.0 |
| 1,849.0 |
| 1,856.0 |
| 1,823.0 |
| 1,796.0 |
| 1,683.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,989.0 |
| 7,986.0 |
| 8,399.0 |
| 8,375.0 |
| 8,357.0 |
| 8,339.0 |
| 8,356.0 |
| 8,360.0 |
| 8,378.0 |
| 8,330.0 |
| 8,317.0 |
| 8,319.0 |
| 8,316.0 |
| 10,098.0 |
| 10,045.0 |
| 10,419.0 |
| 7,221.0 |
| 7,209.0 |
| 7,212.0 |
| 7,261.0 |
| 7,167.0 |
| 6,888.0 |
| 2,026.0 |
| 2,105.0 |
| 2,193.0 |
| 2,703.0 |
| 2,811.0 |
| 2,918.0 |
| 3,039.0 |
| 3,167.0 |
| 3,298.0 |
| 3,430.0 |
| 3,530.0 |
| 3,656.0 |
| 3,774.0 |
| 3,913.0 |
| 4,201.0 |
| 4,321.0 |
| 4,507.0 |
| 1,986.0 |
| 2,078.0 |
| 2,064.0 |
| 2,166.0 |
| 1,986.0 |
| 2,262.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 469.0 |
| 404.0 |
| 394.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.0 |
| 951.0 |
| 1,018.0 |
| 1,118.0 |
| 1,142.0 |
| 1,185.0 |
| 1,623.0 |
| 1,482.0 |
| 1,482.0 |
| 1,052.0 |
| 1,045.0 |
| 1,022.0 |
| 643.0 |
| 682.0 |
| 698.0 |
| 804.0 |
| 638.0 |
| 681.0 |
| 755.0 |
| 736.0 |
| 873.0 |
| 944.0 |
| 931.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43,680.0 |
| 42,993.0 |
| 44,453.0 |
| 43,874.0 |
| 44,719.0 |
| 41,727.0 |
| 40,766.0 |
| 41,148.0 |
| 41,042.0 |
| 39,179.0 |
| 40,963.0 |
| 40,809.0 |
| 40,462.0 |
| 40,011.0 |
| 39,951.0 |
| 41,031.0 |
| 42,905.0 |
| 41,940.0 |
| 40,112.0 |
| 34,174.0 |
| 35,021.0 |
| 34,406.0 |
| 34,122.0 |
| 34,055.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.0 |
| 102.0 |
| 103.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,715.0 |
| 27,729.0 |
| 26,499.0 |
| 27,624.0 |
| 25,323.0 |
| 25,750.0 |
| 24,016.0 |
| 23,615.0 |
| 24,671.0 |
| 24,890.0 |
| 22,549.0 |
| 24,109.0 |
| 23,919.0 |
| 23,824.0 |
| 23,057.0 |
| 22,893.0 |
| 21,427.0 |
| 23,125.0 |
| 22,407.0 |
| 21,221.0 |
| 19,796.0 |
| 21,014.0 |
| 20,001.0 |
| 19,701.0 |
| 19,385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 381.0 |
| 324.0 |
| 312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,678.0 |
| 41,597.0 |
| 42,659.0 |
| 42,080.0 |
| 42,744.0 |
| 40,302.0 |
| 38,974.0 |
| 39,942.0 |
| 40,040.0 |
| 38,276.0 |
| 34,633.0 |
| 34,577.0 |
| 34,419.0 |
| 34,098.0 |
| 33,892.0 |
| 33,493.0 |
| 35,286.0 |
| 35,245.0 |
| 33,284.0 |
| 27,509.0 |
| 28,680.0 |
| 27,875.0 |
| 27,551.0 |
| 27,325.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,335.0 |
| 1,205.0 |
| 1,233.0 |
| 1,255.0 |
| 771.0 |
| 1,170.0 |
| 656.0 |
| 449.0 |
| 371.0 |
| 5,434.0 |
| 5,386.0 |
| 5,233.0 |
| 5,097.0 |
| 4,645.0 |
| 5,958.0 |
| 5,848.0 |
| 4,943.0 |
| 4,967.0 |
| 4,842.0 |
| 4,604.0 |
| 6,582.0 |
| 6,419.0 |
| 6,231.0 |
| (77.0) |
| (85.0) |
| (61.0) |
| (34.0) |
| (48.0) |
| (53.0) |
| (87.0) |
| (104.0) |
| (141.0) |
| (103.0) |
| (101.0) |
| (79.0) |
| (111.0) |
| (123.0) |
| (96.0) |
| (92.0) |
| (5.0) |
| (95.0) |
| (86.0) |
| (125.0) |
| (136.0) |
| (170.0) |
| (116.0) |
| (116.0) |
| (84.0) |
| 2,547.0 |
| 2,186.0 |
| 2,202.0 |
| 2,009.0 |
| 2,022.0 |
| 2,066.0 |
| 2,086.0 |
| 2,099.0 |
| 2,039.0 |
| 1,790.0 |
| 1,793.0 |
| 1,795.0 |
| 1,678.0 |
| 1,224.0 |
| 1,126.0 |
| 848.0 |
| 853.0 |
| 731.0 |
| 744.0 |
| 783.0 |
| 2,912.0 |
| 2,759.0 |
| 2,429.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 2.0 |
| - |
| - |
| 0.0 |
| 1.0 |
| 20.0 |
| 17.0 |
| 20.0 |
| 19.0 |
| 18.0 |
| 19.0 |
| 17.0 |
| 17.0 |
| 998.0 |
| 1,393.0 |
| 1,791.0 |
| 1,790.0 |
| 1,971.0 |
| 1,422.0 |
| 1,789.0 |
| 1,203.0 |
| 999.0 |
| 900.0 |
| 6,328.0 |
| 6,230.0 |
| 6,043.0 |
| 5,913.0 |
| 6,059.0 |
| 7,537.0 |
| 7,599.0 |
| 6,678.0 |
| 6,808.0 |
| 6,646.0 |
| 6,323.0 |
| 6,512.0 |
| 6,554.0 |
| 6,713.0 |
| 1,794.0 |
| 1,794.0 |
| 1,975.0 |
| 1,425.0 |
| 1,792.0 |
| 1,206.0 |
| 1,002.0 |
| 903.0 |
| 6,330.0 |
| 6,232.0 |
| 6,043.0 |
| 5,913.0 |
| 6,059.0 |
| 7,538.0 |
| 7,619.0 |
| 6,695.0 |
| 6,828.0 |
| 6,665.0 |
| 6,341.0 |
| 6,531.0 |
| 6,571.0 |
| 6,730.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,232.0 |
| 3,424.0 |
| 5,039.0 |
| 4,363.0 |
| 3,014.0 |
| 2,325.0 |
| 1,177.0 |
| 846.0 |
| 1,166.0 |
| 1,638.0 |
| 1,663.0 |
| 1,267.0 |
| 1,388.0 |
| 1,660.0 |
| 2,086.0 |
| 2,063.0 |
| 1,318.0 |
| 7,124.0 |
| 2,487.0 |
| 2,139.0 |
| 2,282.0 |
| 2,255.0 |
| 2,906.0 |
| 1,791.0 |
| 1,790.0 |
| 1,971.0 |
| 1,422.0 |
| 1,789.0 |
| 1,203.0 |
| 999.0 |
| 900.0 |
| 6,328.0 |
| 6,230.0 |
| 6,043.0 |
| 5,913.0 |
| 6,059.0 |
| 7,537.0 |
| 7,599.0 |
| 6,678.0 |
| 6,808.0 |
| 6,646.0 |
| 6,323.0 |
| 6,512.0 |
| 6,554.0 |
| 6,713.0 |
| (8,612.0) |
| (8,303.0) |
| (8,389.0) |
| (9,131.0) |
| (9,764.0) |
| (9,486.0) |
| (10,175.0) |
| (10,524.0) |
| (10,758.0) |
| (5,480.0) |
| (5,630.0) |
| (5,930.0) |
| (6,180.0) |
| (6,170.0) |
| (6,762.0) |
| (6,767.0) |
| (8,248.0) |
| (2,399.0) |
| (2,641.0) |
| (2,953.0) |
| (2,915.0) |
| (2,599.0) |
| (2,437.0) |