| (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 | 17,888.0 | 14,063.0 | 17,193.0 | 12,074.0 | 13,118.0 | 10,800.0 | 12,123.0 | 5,342.0 | 4,072.0 | 3,930.0 | 1,760.0 | 1,610.0 | 974.0 | 745.9 | 573.7 | 434.2 | 403.8 | ||
| Restricted Cash | 69.0 | 93.0 | 259.0 | 256.0 | 96.0 | 157.0 | 8.0 | 8.0 | 17.0 | 6.0 | 78.0 | - | - | - | - | - | - | - | |
| Short Term Investments | 2,432.0 | 2,622.0 | 2,459.0 | 2,321.0 | 1,539.0 | 1,580.0 | 863.0 | 722.0 | 531.0 | 505.0 | 176.0 | 177.0 | 102.0 | 138.1 | 130.5 | 21.3 | 39.6 | ||
| Cash And Short Term Investments | 20,320.0 | 16,685.0 | 19,652.0 | 14,395.0 | 14,657.0 | 12,380.0 | 12,986.0 | 6,064.0 | 4,603.0 | 4,435.0 | 1,936.0 | 1,787.0 | 1,076.0 | 884.0 | 704.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,269.0 | 4,870.0 | 4,419.0 | 4,498.0 | 5,291.0 | 4,251.0 | 3,223.0 | 2,506.0 | 1,694.0 | 1,239.0 | 869.0 | 733.0 | 639.0 | 578.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 17,351.0 | 18,423.0 | 17,710.0 | 17,938.0 | 18,571.0 | 16,682.0 | 13,638.0 | 6,648.0 | 4,695.0 | 4,651.0 | 1,216.0 | 874.0 | 666.0 | 535.5 | 348.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 17,401.0 | 18,533.0 | 17,829.0 | 18,020.0 | 18,838.0 | 16,779.0 | 13,726.0 | 6,686.0 | 4,699.0 | 4,655.0 | 1,221.0 | 879.0 | 669.0 | 538.9 | 351.6 | 330.6 | |||
| (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 | 21,264.0 | 17,888.0 | 17,058.0 | 14,513.0 | 14,815.0 | 14,063.0 | 14,577.0 | 17,605.0 | 17,585.0 | 17,193.0 | 18,190.0 | 17,170.0 | 15,853.0 | 12,074.0 | ||||||||||||||||||||||||||
| 379.1 |
| 268.6 |
| - |
| - |
| - |
| 455.5 |
| 443.3 |
| 379.1 |
| 268.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,945.0 | 1,601.0 | 5,572.0 | 2,461.0 | 1,602.0 | 1,317.0 | 1,090.0 | 784.0 | 687.0 | 715.0 | 390.0 | 252.0 | 217.0 | 93.3 | 78.4 | 65.1 | 64.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 40,370.0 | 37,999.0 | 40,756.0 | 30,128.0 | 28,497.0 | 23,393.0 | 20,323.0 | 11,998.0 | 8,703.0 | 8,365.0 | 3,605.0 | 2,951.0 | 1,800.0 | 1,405.8 | 940.0 | 656.8 | 616.1 | - | - |
| 526.9 |
| 465.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,232.0 | 2,803.0 | 2,400.0 | 2,066.0 | 1,900.0 | 1,477.0 | 1,102.0 | 800.0 | 590.0 | 442.0 | 351.0 | 288.0 | 244.0 | 202.7 | 177.3 | 138.6 | 103.9 | - | - |
| Property,Plant & Equipment Net | 2,037.0 | 2,067.0 | 2,019.0 | 2,432.0 | 3,391.0 | 2,774.0 | 2,121.0 | 1,706.0 | 1,104.0 | 797.0 | 518.0 | 445.0 | 395.0 | 375.9 | 349.6 | 326.3 | 230.4 | - | - |
| Long Term Investments | 17,035.0 | 17,429.0 | 16,286.0 | 14,684.0 | 14,043.0 | 12,853.0 | 7,717.0 | 6,861.0 | 5,312.0 | 4,545.0 | 1,927.0 | 1,280.0 | 792.0 | 554.8 | 506.1 | 595.9 | 525.5 | - | - |
| Equity Method Investments | 915.0 | 851.0 | 833.0 | 529.0 | 587.0 | 838.0 | 664.0 | 387.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10,835.0 | 17,558.0 | 17,558.0 | 18,812.0 | 19,771.0 | 18,652.0 | 6,863.0 | 7,015.0 | 4,749.0 | 4,712.0 | 842.0 | 754.0 | 348.0 | 256.0 | 282.0 | 278.1 | 224.6 | - | - |
| Intangible Assets | 4,530.0 | 5,409.0 | 6,101.0 | 6,911.0 | 7,824.0 | 8,388.0 | 2,063.0 | 2,239.0 | 1,398.0 | 1,545.0 | 155.0 | 120.0 | 49.0 | 20.3 | 27.4 | 29.1 | 22.5 | - | - |
| Operating Lease Right Of Use Assets | 317.0 | 359.0 | 396.0 | 2,554.0 | 3,566.0 | 1,311.0 | 661.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.8 | 35.9 | - | - | - |
| Other Non-Current Assets | 528.0 | 593.0 | 535.0 | 2,686.0 | 3,781.0 | 1,599.0 | 1,249.0 | 527.0 | 454.0 | 95.0 | 177.0 | 174.0 | 60.0 | 64.3 | 58.3 | 34.9 | 36.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 76,747.0 | 82,445.0 | 84,641.0 | 76,870.0 | 78,375.0 | 68,719.0 | 40,994.0 | 30,901.0 | 21,855.0 | 20,197.0 | 7,339.0 | 5,824.0 | 3,519.0 | 2,773.9 | 2,190.3 | 1,943.9 | 1,702.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | 50.0 | 110.0 | 119.0 | 82.0 | 267.0 | 97.0 | 88.0 | 38.0 | 4.0 | 4.0 | 5.0 | 5.0 | 3.0 | 3.4 | 3.2 | 2.8 | 0.6 | - | - |
| Deferred Revenue Current | 736.0 | 661.0 | 715.0 | 478.0 | 434.0 | 523.0 | 383.0 | 385.0 | 328.0 | 313.0 | 143.0 | 168.0 | 38.0 | 34.6 | 9.9 | 117.3 | 91.6 | - | - |
| Operating Lease Liabilities Current | 146.0 | 158.0 | 168.0 | 180.0 | 204.0 | 204.0 | 161.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 36,696.0 | 34,261.0 | 36,716.0 | 28,464.0 | 25,765.0 | 21,585.0 | 12,932.0 | 11,971.0 | 9,332.0 | 8,623.0 | 3,629.0 | 2,900.0 | 1,559.0 | 1,229.3 | 837.6 | 765.2 | 715.9 | - | - |
| 327.8 |
| 307.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 615.0 | 738.0 | 880.0 | 3,133.0 | 3,619.0 | 1,334.0 | 622.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 833.0 | 684.0 | 641.0 | 615.0 | 1,407.0 | 1,534.0 | 189.0 | - | - | - | - | - | - | - | 47.7 | 52.7 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,811.0 | 2,567.0 | 3,618.0 | 5,616.0 | 5,610.0 | 2,956.0 | 1,543.0 | 1,259.0 | 952.0 | 869.0 | 170.0 | 159.0 | 60.0 | 55.0 | 68.0 | 53.8 | 59.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 56,691.0 | 55,935.0 | 58,685.0 | 52,633.0 | 51,353.0 | 42,757.0 | 28,302.0 | 19,878.0 | 14,979.0 | 14,143.0 | 5,015.0 | 3,933.0 | 2,286.0 | 1,820.1 | 1,253.9 | 1,146.8 | 1,082.9 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,674.0 | 15,348.0 | 12,043.0 | 9,341.0 | 8,139.0 | 6,792.0 | 4,984.0 | 3,663.0 | 2,748.0 | 1,920.0 | 1,358.0 | 1,003.0 | 732.0 | 566.8 | 565.0 | 453.7 | 358.9 | - | - |
| Accumulated Other Comprehensive Income | (58.0) | (504.0) | (652.0) | (1,132.0) | 77.0 | 337.0 | 134.0 | (56.0) | (3.0) | (36.0) | (10.0) | (1.0) | (3.0) | - | - | - | - | - | - |
| Treasury Stock | - | - | 5,856.0 | 4,213.0 | 1,094.0 | 816.0 | 214.0 | 139.0 | 244.0 | 179.0 | 147.0 | 98.0 | 89.0 | 69.9 | 57.1 | 50.5 | 47.3 | - | - |
| Minority Interest | 80.0 | 90.0 | 97.0 | 124.0 | 145.0 | 112.0 | 108.0 | 96.0 | 14.0 | 14.0 | 11.0 | (1.0) | 9.0 | 0.7 | 0.8 | 3.1 | 18.6 | - | - |
| Total Stockholders Equity | 19,953.0 | 26,410.0 | 25,840.0 | 24,057.0 | 26,795.0 | 25,773.0 | 12,551.0 | 10,917.0 | 6,850.0 | 5,895.0 | 2,157.0 | 1,744.0 | 1,234.0 | 953.1 | 935.6 | 793.9 | 600.8 | 501.3 | 415.0 |
| Total Equity | 20,033.0 | 26,500.0 | 25,937.0 | 24,181.0 | 26,940.0 | 25,885.0 | 12,659.0 | 11,013.0 | 6,864.0 | 5,909.0 | 2,168.0 | 1,743.0 | 1,243.0 | 954.0 | 937.0 | 797.1 | 619.4 | 501.3 | 415.0 |
| 307.7 |
| - |
| - |
| Net debt | (2,919.0) | 1,848.0 | (1,823.0) | 3,625.0 | 4,181.0 | 4,399.0 | 740.0 | 622.0 | 96.0 | 220.0 | (715.0) | (908.0) | (407.0) | (345.2) | (352.6) | (124.9) | (135.6) | - | - |
| Working Capital | 3,674.0 | 3,738.0 | 4,040.0 | 1,664.0 | 2,732.0 | 1,808.0 | 7,391.0 | 27.0 | (629.0) | (258.0) | (24.0) | 51.0 | 241.0 | 176.5 | 102.4 | (108.4) | (99.8) | - | - |
| Book Value | 19,953.0 | 26,410.0 | 25,840.0 | 24,057.0 | 26,795.0 | 25,773.0 | 12,551.0 | 10,917.0 | 6,850.0 | 5,895.0 | 2,157.0 | 1,744.0 | 1,234.0 | 953.1 | 935.6 | 793.9 | 600.8 | 501.3 | 415.0 |
| Tangible Book Value | 4,588.0 | 3,443.0 | 2,181.0 | (1,666.0) | (800.0) | (1,267.0) | 3,625.0 | 1,663.0 | 703.0 | (362.0) | 1,160.0 | 870.0 | 837.0 | 676.8 | 626.2 | 486.8 | 353.8 | - | - |
| 14,987.0 |
| 13,435.0 |
| 11,237.0 |
| 13,118.0 |
| 13,423.0 |
| 11,018.0 |
| 9,627.0 |
| 10,800.0 |
| 12,198.0 |
| 12,798.0 |
| 9,308.0 |
| 12,123.0 |
| 6,215.0 |
| 6,875.0 |
| 6,345.0 |
| 5,342.0 |
| 6,847.0 |
| 6,707.0 |
| 5,668.0 |
| 4,072.0 |
| 4,281.0 |
| 4,425.0 |
| 4,839.0 |
| 3,930.0 |
| 2,982.0 |
| 2,710.0 |
| Restricted Cash | 89.0 | - | 127.0 | 86.0 | 72.0 | - | 73.0 | 110.0 | 292.0 | - | 260.0 | 358.0 | 312.0 | - | 228.0 | 146.0 | 262.0 | - | 211.0 | 177.0 | 677.0 | - | 146.0 | 157.0 | 149.0 | - | 13.0 | 17.0 | 6.0 | - | 7.0 | 1,827.0 | 16.0 | 17.0 | 6.0 | 8.0 | 12.0 | 6.0 | - | - |
| Short Term Investments | 2,477.0 | 2,432.0 | 2,179.0 | 2,768.0 | 2,472.0 | 2,622.0 | 2,992.0 | 2,609.0 | 2,082.0 | 2,459.0 | 2,241.0 | 2,212.0 | 2,135.0 | 2,321.0 | 2,191.0 | 1,794.0 | 1,668.0 | 1,539.0 | 1,517.0 | 1,566.0 | 1,662.0 | 1,580.0 | 1,497.0 | 1,558.0 | 1,386.0 | 863.0 | 804.0 | 765.0 | 697.0 | 722.0 | 594.0 | 602.0 | 507.0 | 531.0 | 595.0 | 586.0 | 725.0 | 505.0 | 406.0 | 443.0 |
| Cash And Short Term Investments | 23,741.0 | 20,320.0 | 19,237.0 | 17,281.0 | 17,287.0 | 16,685.0 | 17,569.0 | 20,214.0 | 19,667.0 | 19,652.0 | 20,431.0 | 19,382.0 | 17,988.0 | 14,395.0 | 17,178.0 | 15,229.0 | 12,905.0 | 14,657.0 | 14,940.0 | 12,584.0 | 11,289.0 | 12,380.0 | 13,695.0 | 14,356.0 | 10,694.0 | 12,986.0 | 7,019.0 | 7,640.0 | 7,042.0 | 6,064.0 | 7,441.0 | 7,309.0 | 6,175.0 | 4,603.0 | 4,876.0 | 5,011.0 | 5,564.0 | 4,435.0 | 3,388.0 | 3,153.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,822.0 | 1,945.0 | 1,716.0 | 1,556.0 | 1,565.0 | 1,601.0 | 1,559.0 | 1,605.0 | 1,957.0 | 5,572.0 | 5,471.0 | 1,883.0 | 1,811.0 | 2,461.0 | 2,327.0 | 3,024.0 | 2,036.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 44,989.0 | 40,370.0 | 44,062.0 | 40,389.0 | 41,288.0 | 37,999.0 | 37,409.0 | 38,406.0 | 38,448.0 | 40,756.0 | 41,405.0 | 34,866.0 | 35,009.0 | 30,128.0 | 33,275.0 | 32,406.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,539.0 | 4,610.0 | - | 5,291.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,060.0 | 2,053.0 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,090.0 | 2,037.0 | 2,161.0 | 2,122.0 | 2,044.0 | 2,067.0 | 2,042.0 | 2,041.0 | 1,988.0 | 2,019.0 | 2,004.0 | 2,416.0 | 2,478.0 | 2,432.0 | 2,479.0 | 2,557.0 | ||||||||||||||||||||||||
| Long Term Investments | 16,599.0 | 17,035.0 | 18,180.0 | 18,797.0 | 18,268.0 | 17,429.0 | 17,691.0 | 16,870.0 | 16,496.0 | 16,286.0 | 15,234.0 | 16,108.0 | 15,833.0 | 14,684.0 | 14,053.0 | 13,671.0 | 14,129.0 | |||||||||||||||||||||||
| Equity Method Investments | 896.0 | 915.0 | 908.0 | 877.0 | 878.0 | 851.0 | 913.0 | 890.0 | 837.0 | 833.0 | 810.0 | 805.0 | 540.0 | 529.0 | 551.0 | 563.0 | 626.0 | |||||||||||||||||||||||
| Goodwill | 10,835.0 | 10,835.0 | 10,835.0 | 17,558.0 | 17,558.0 | 17,558.0 | 17,558.0 | 17,558.0 | 17,558.0 | 17,558.0 | 17,558.0 | 18,716.0 | 18,836.0 | 18,812.0 | 20,040.0 | 20,310.0 | 20,903.0 | 19,771.0 | ||||||||||||||||||||||
| Intangible Assets | 4,364.0 | 4,530.0 | 4,840.0 | 5,010.0 | 5,236.0 | 5,409.0 | 5,582.0 | 5,755.0 | 5,928.0 | 6,101.0 | 6,277.0 | 6,520.0 | 6,730.0 | 6,911.0 | 7,523.0 | 7,671.0 | 8,138.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 430.0 | 2,613.0 | 2,578.0 | 2,554.0 | 2,456.0 | 2,720.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 866.0 | 528.0 | 593.0 | 1,108.0 | 1,241.0 | 593.0 | 617.0 | 1,092.0 | 823.0 | 535.0 | 560.0 | 2,872.0 | 2,783.0 | 2,686.0 | 2,597.0 | 3,220.0 | 3,828.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 81,175.0 | 76,747.0 | 82,087.0 | 86,395.0 | 87,044.0 | 82,445.0 | 82,351.0 | 83,137.0 | 82,624.0 | 84,641.0 | 84,381.0 | 82,853.0 | 82,982.0 | 76,870.0 | 81,172.0 | 81,060.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 63.0 | 50.0 | 38.0 | 25.0 | 12.0 | 110.0 | 111.0 | 112.0 | 113.0 | 119.0 | 113.0 | 110.0 | 97.0 | 82.0 | 249.0 | 300.0 | 292.0 | 267.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 953.0 | 736.0 | 656.0 | 682.0 | 869.0 | 661.0 | 658.0 | 597.0 | 681.0 | 715.0 | 2,356.0 | 2,373.0 | 2,398.0 | 478.0 | 2,416.0 | 523.0 | 526.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 170.0 | 176.0 | 177.0 | 180.0 | 193.0 | 204.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 40,045.0 | 36,718.0 | 40,630.0 | 36,786.0 | 37,143.0 | 34,261.0 | 34,061.0 | 32,729.0 | 32,784.0 | 36,716.0 | 36,851.0 | 31,306.0 | 32,857.0 | 28,464.0 | 31,330.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 16,308.0 | 17,351.0 | 17,545.0 | 17,552.0 | 18,308.0 | 18,423.0 | 17,494.0 | 17,516.0 | 17,887.0 | 17,710.0 | 17,888.0 | 17,896.0 | 18,223.0 | 17,938.0 | 18,084.0 | 18,456.0 | 18,640.0 | 18,571.0 | 18,594.0 | 16,536.0 | 16,695.0 | 16,682.0 | 16,737.0 | 16,708.0 | 17,150.0 | 13,638.0 | 6,975.0 | 7,047.0 | 6,775.0 | 6,648.0 | 6,379.0 | 6,275.0 | 5,172.0 | 4,695.0 | 4,717.0 | 4,716.0 | 4,643.0 | 4,651.0 | 3,744.0 | 3,649.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 936.0 | 3,171.0 | 3,144.0 | 3,133.0 | 3,038.0 | 3,268.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 744.0 | 833.0 | 810.0 | 651.0 | 708.0 | 684.0 | 769.0 | 665.0 | 734.0 | 641.0 | 577.0 | 495.0 | 522.0 | 615.0 | 480.0 | 746.0 | 1,292.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,551.0 | 1,789.0 | 2,047.0 | 3,903.0 | 2,866.0 | 2,567.0 | 2,618.0 | 4,770.0 | 4,155.0 | 3,618.0 | 3,649.0 | 7,369.0 | 6,194.0 | 5,616.0 | 5,678.0 | 6,209.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 59,648.0 | 56,691.0 | 61,032.0 | 58,892.0 | 59,025.0 | 55,935.0 | 54,942.0 | 55,680.0 | 55,560.0 | 58,685.0 | 58,965.0 | 57,066.0 | 57,796.0 | 52,633.0 | 55,572.0 | 54,497.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,215.0 | 8,674.0 | 9,775.0 | 16,406.0 | 16,659.0 | 15,348.0 | 15,065.0 | 14,352.0 | 13,206.0 | 12,043.0 | 11,998.0 | 11,529.0 | 10,471.0 | 9,341.0 | 9,554.0 | 8,816.0 | 8,988.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (171.0) | (58.0) | (100.0) | (231.0) | (337.0) | (504.0) | (226.0) | (646.0) | (630.0) | (652.0) | (1,122.0) | (998.0) | (915.0) | (1,132.0) | (1,394.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,557.0 | 1,514.0 | 1,165.0 | 1,094.0 | ||||||||||||||||||||||
| Minority Interest | 75.0 | 80.0 | 84.0 | 86.0 | 91.0 | 90.0 | 89.0 | 90.0 | 90.0 | 97.0 | 100.0 | 97.0 | 124.0 | 124.0 | 156.0 | 141.0 | 144.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 21,427.0 | 19,953.0 | 20,948.0 | 27,406.0 | 27,916.0 | 26,410.0 | 27,307.0 | 27,351.0 | 26,958.0 | 25,840.0 | 25,295.0 | 25,671.0 | 25,042.0 | 24,057.0 | 25,378.0 | 26,289.0 | ||||||||||||||||||||||||
| Total Equity | 21,502.0 | 20,033.0 | 21,032.0 | 27,492.0 | 28,007.0 | 26,500.0 | 27,396.0 | 27,441.0 | 27,048.0 | 25,937.0 | 25,395.0 | 25,768.0 | 25,166.0 | 24,181.0 | 25,534.0 | 26,430.0 | 27,313.0 | 26,940.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 16,371.0 | 17,401.0 | 17,583.0 | 17,577.0 | 18,320.0 | 18,533.0 | 17,605.0 | 17,628.0 | 18,000.0 | 17,829.0 | 18,001.0 | 18,006.0 | 18,320.0 | 18,020.0 | 18,333.0 | 18,756.0 | 18,932.0 | 18,838.0 | 18,839.0 | 16,789.0 | 16,757.0 | 16,779.0 | 16,826.0 | 16,814.0 | 17,279.0 | 13,726.0 | 7,041.0 | 7,134.0 | 6,815.0 | 6,686.0 | 6,383.0 | 6,279.0 | 5,176.0 | 4,699.0 | 4,721.0 | 4,720.0 | 4,647.0 | 4,655.0 | 4,589.0 | 4,494.0 |
| Net debt | (7,370.0) | (2,919.0) | (1,654.0) | 296.0 | 1,033.0 | 1,848.0 | 36.0 | (2,586.0) | (1,667.0) | (1,823.0) | (2,430.0) | (1,376.0) | 332.0 | 3,625.0 | 1,155.0 | 3,527.0 | 6,027.0 | 4,181.0 | ||||||||||||||||||||||
| Working Capital | 4,944.0 | 3,652.0 | 3,432.0 | 3,603.0 | 4,145.0 | 3,738.0 | 3,348.0 | 5,677.0 | 5,664.0 | 4,040.0 | 4,554.0 | 3,560.0 | 2,152.0 | 1,664.0 | 1,945.0 | 3,320.0 | 1,425.0 | |||||||||||||||||||||||
| Book Value | 21,427.0 | 19,953.0 | 20,948.0 | 27,406.0 | 27,916.0 | 26,410.0 | 27,307.0 | 27,351.0 | 26,958.0 | 25,840.0 | 25,295.0 | 25,671.0 | 25,042.0 | 24,057.0 | 25,378.0 | 26,289.0 | 27,169.0 | 26,795.0 | ||||||||||||||||||||||
| Tangible Book Value | 6,228.0 | 4,588.0 | 5,273.0 | 4,838.0 | 5,122.0 | 3,443.0 | 4,167.0 | 4,038.0 | 3,472.0 | 2,181.0 | 1,460.0 | 435.0 | (524.0) | (1,666.0) | (2,185.0) | (1,692.0) | (1,872.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,602.0 |
| 1,600.0 |
| 1,678.0 |
| 1,550.0 |
| 1,317.0 |
| 1,910.0 |
| 2,127.0 |
| 2,698.0 |
| 1,090.0 |
| 832.0 |
| 762.0 |
| 755.0 |
| 784.0 |
| 1,000.0 |
| 1,001.0 |
| 1,153.0 |
| 687.0 |
| 829.0 |
| 736.0 |
| 723.0 |
| 832.0 |
| 922.0 |
| 1,212.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,110.0 |
| 28,497.0 |
| 28,056.0 |
| 25,464.0 |
| 24,440.0 |
| 23,393.0 |
| 27,275.0 |
| 26,822.0 |
| 24,696.0 |
| 20,323.0 |
| 13,457.0 |
| 13,596.0 |
| 13,616.0 |
| 11,998.0 |
| 13,088.0 |
| 12,377.0 |
| 10,976.0 |
| 8,703.0 |
| 9,660.0 |
| 9,648.0 |
| 9,408.0 |
| 8,365.0 |
| 7,755.0 |
| 7,853.0 |
| 1,900.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,583.0 |
| 3,391.0 |
| 3,302.0 |
| 2,912.0 |
| 2,822.0 |
| 2,774.0 |
| 2,669.0 |
| 2,544.0 |
| 2,439.0 |
| 2,121.0 |
| 1,993.0 |
| 1,878.0 |
| 1,800.0 |
| 1,706.0 |
| 1,584.0 |
| 1,327.0 |
| 1,250.0 |
| 1,104.0 |
| 1,003.0 |
| 912.0 |
| 841.0 |
| 797.0 |
| 725.0 |
| 626.0 |
| 14,043.0 |
| 13,561.0 |
| 13,472.0 |
| 13,245.0 |
| 12,853.0 |
| 9,859.0 |
| 10,231.0 |
| 10,521.0 |
| 7,717.0 |
| 7,915.0 |
| 7,632.0 |
| 7,186.0 |
| 6,861.0 |
| 6,272.0 |
| 5,746.0 |
| 5,535.0 |
| 5,312.0 |
| 4,927.0 |
| 4,816.0 |
| 4,636.0 |
| 4,545.0 |
| 4,568.0 |
| 4,230.0 |
| 587.0 |
| 561.0 |
| 906.0 |
| 896.0 |
| 838.0 |
| 796.0 |
| 778.0 |
| 748.0 |
| 664.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,699.0 |
| 18,805.0 |
| 18,788.0 |
| 18,652.0 |
| 17,964.0 |
| 17,434.0 |
| 17,417.0 |
| 6,863.0 |
| 6,872.0 |
| 7,126.0 |
| 6,981.0 |
| 7,015.0 |
| 6,803.0 |
| 5,346.0 |
| 5,295.0 |
| 4,749.0 |
| 4,712.0 |
| 4,712.0 |
| 4,712.0 |
| 4,712.0 |
| 4,730.0 |
| 4,707.0 |
| 7,824.0 |
| 8,143.0 |
| 8,069.0 |
| 8,235.0 |
| 8,388.0 |
| 8,130.0 |
| 8,702.0 |
| 8,898.0 |
| 2,063.0 |
| 2,086.0 |
| 2,163.0 |
| 2,208.0 |
| 2,239.0 |
| 2,423.0 |
| 1,501.0 |
| 1,519.0 |
| 1,398.0 |
| 1,428.0 |
| 1,466.0 |
| 1,504.0 |
| 1,545.0 |
| 1,566.0 |
| 1,609.0 |
| 3,490.0 |
| 3,566.0 |
| 3,637.0 |
| 1,297.0 |
| 1,339.0 |
| 1,311.0 |
| 1,088.0 |
| 910.0 |
| 852.0 |
| - |
| 656.0 |
| 632.0 |
| 624.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,781.0 |
| 3,868.0 |
| 1,705.0 |
| 1,642.0 |
| 1,599.0 |
| 1,412.0 |
| 1,564.0 |
| 1,446.0 |
| 1,249.0 |
| 1,274.0 |
| 1,343.0 |
| 1,196.0 |
| 527.0 |
| 437.0 |
| 503.0 |
| 455.0 |
| 454.0 |
| 132.0 |
| 149.0 |
| 121.0 |
| 95.0 |
| 153.0 |
| 334.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82,901.0 |
| 78,375.0 |
| 77,743.0 |
| 71,539.0 |
| 70,285.0 |
| 68,719.0 |
| 68,364.0 |
| 68,347.0 |
| 66,431.0 |
| 40,994.0 |
| 34,252.0 |
| 34,368.0 |
| 33,569.0 |
| 30,901.0 |
| 31,157.0 |
| 28,743.0 |
| 25,170.0 |
| 21,855.0 |
| 22,000.0 |
| 21,840.0 |
| 21,362.0 |
| 20,197.0 |
| 19,634.0 |
| 19,496.0 |
| 245.0 |
| 253.0 |
| 62.0 |
| 97.0 |
| 89.0 |
| 106.0 |
| 129.0 |
| 88.0 |
| 66.0 |
| 87.0 |
| 40.0 |
| 38.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 845.0 |
| 845.0 |
| 434.0 |
| 371.0 |
| 446.0 |
| 574.0 |
| 523.0 |
| 582.0 |
| 448.0 |
| 526.0 |
| 383.0 |
| 381.0 |
| 253.0 |
| 363.0 |
| 385.0 |
| 286.0 |
| 523.0 |
| 638.0 |
| 328.0 |
| 568.0 |
| 554.0 |
| 633.0 |
| 313.0 |
| 573.0 |
| 212.0 |
| 210.0 |
| 204.0 |
| 200.0 |
| 200.0 |
| 204.0 |
| 204.0 |
| 198.0 |
| 204.0 |
| 198.0 |
| - |
| 157.0 |
| 157.0 |
| 156.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,086.0 |
| 29,685.0 |
| 25,765.0 |
| 25,042.0 |
| 23,642.0 |
| 22,279.0 |
| 21,585.0 |
| 21,795.0 |
| 21,918.0 |
| 21,651.0 |
| 12,932.0 |
| 13,280.0 |
| 12,653.0 |
| 13,143.0 |
| 11,971.0 |
| 12,741.0 |
| 9,862.0 |
| 10,890.0 |
| 9,332.0 |
| 9,709.0 |
| 8,966.0 |
| 9,202.0 |
| 8,623.0 |
| 9,023.0 |
| 8,814.0 |
| 3,527.0 |
| 3,619.0 |
| 3,660.0 |
| 1,324.0 |
| 1,367.0 |
| 1,334.0 |
| 1,039.0 |
| 829.0 |
| 794.0 |
| - |
| 620.0 |
| 590.0 |
| 583.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,407.0 |
| 1,440.0 |
| 1,438.0 |
| 1,641.0 |
| 1,534.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,854.0 |
| 5,610.0 |
| 5,993.0 |
| 3,795.0 |
| 3,134.0 |
| 2,956.0 |
| 3,953.0 |
| 4,516.0 |
| 3,938.0 |
| 1,732.0 |
| 1,561.0 |
| 2,398.0 |
| 2,007.0 |
| 1,259.0 |
| 1,276.0 |
| 1,898.0 |
| 1,520.0 |
| 952.0 |
| 901.0 |
| 1,630.0 |
| 1,295.0 |
| 869.0 |
| 995.0 |
| 1,346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55,471.0 |
| 51,353.0 |
| 51,069.0 |
| 45,411.0 |
| 43,749.0 |
| 42,757.0 |
| 42,485.0 |
| 43,142.0 |
| 42,739.0 |
| 28,302.0 |
| 21,816.0 |
| 22,098.0 |
| 21,925.0 |
| 19,878.0 |
| 20,396.0 |
| 18,035.0 |
| 17,582.0 |
| 14,979.0 |
| 15,327.0 |
| 15,312.0 |
| 15,140.0 |
| 14,143.0 |
| 13,762.0 |
| 13,809.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,139.0 |
| 7,540.0 |
| 6,956.0 |
| 7,491.0 |
| 6,792.0 |
| 6,804.0 |
| 6,236.0 |
| 5,030.0 |
| 4,984.0 |
| 4,775.0 |
| 4,680.0 |
| 4,185.0 |
| 3,663.0 |
| 3,422.0 |
| 3,403.0 |
| 3,104.0 |
| 2,748.0 |
| 2,518.0 |
| 2,313.0 |
| 2,059.0 |
| 1,920.0 |
| 1,655.0 |
| 1,510.0 |
| (913.0) |
| (485.0) |
| 77.0 |
| 176.0 |
| 239.0 |
| 176.0 |
| 337.0 |
| 293.0 |
| 245.0 |
| (5.0) |
| 134.0 |
| 145.0 |
| 119.0 |
| 38.0 |
| (56.0) |
| (79.0) |
| (67.0) |
| (54.0) |
| (3.0) |
| 9.0 |
| 1.0 |
| (21.0) |
| (36.0) |
| 46.0 |
| 43.0 |
| 845.0 |
| 830.0 |
| 826.0 |
| 816.0 |
| 762.0 |
| 758.0 |
| 755.0 |
| 214.0 |
| 180.0 |
| 176.0 |
| 174.0 |
| 139.0 |
| 85.0 |
| 81.0 |
| 139.0 |
| 244.0 |
| 197.0 |
| 194.0 |
| 192.0 |
| 179.0 |
| 145.0 |
| 143.0 |
| 145.0 |
| 124.0 |
| 134.0 |
| 116.0 |
| 112.0 |
| 118.0 |
| 116.0 |
| 107.0 |
| 108.0 |
| 94.0 |
| 94.0 |
| 94.0 |
| 96.0 |
| 97.0 |
| 87.0 |
| 77.0 |
| 14.0 |
| 13.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 11.0 |
| 27,169.0 |
| 26,795.0 |
| 26,466.0 |
| 25,911.0 |
| 26,342.0 |
| 25,773.0 |
| 25,725.0 |
| 25,056.0 |
| 23,549.0 |
| 12,551.0 |
| 12,311.0 |
| 12,154.0 |
| 11,540.0 |
| 10,917.0 |
| 10,653.0 |
| 10,610.0 |
| 7,503.0 |
| 6,850.0 |
| 6,640.0 |
| 6,378.0 |
| 6,070.0 |
| 5,895.0 |
| 5,710.0 |
| 5,529.0 |
| 26,590.0 |
| 26,045.0 |
| 26,458.0 |
| 25,885.0 |
| 25,843.0 |
| 25,172.0 |
| 23,656.0 |
| 12,659.0 |
| 12,405.0 |
| 12,248.0 |
| 11,634.0 |
| 11,013.0 |
| 10,750.0 |
| 10,696.0 |
| 7,580.0 |
| 6,864.0 |
| 6,653.0 |
| 6,392.0 |
| 6,084.0 |
| 5,909.0 |
| 5,724.0 |
| 5,540.0 |
| 3,899.0 |
| 4,205.0 |
| 5,468.0 |
| 4,399.0 |
| 3,131.0 |
| 2,458.0 |
| 6,585.0 |
| 740.0 |
| 22.0 |
| (506.0) |
| (227.0) |
| 622.0 |
| (1,058.0) |
| (1,030.0) |
| (999.0) |
| 96.0 |
| (155.0) |
| (291.0) |
| (917.0) |
| 220.0 |
| 1,201.0 |
| 1,341.0 |
| 2,732.0 |
| 3,014.0 |
| 1,822.0 |
| 2,161.0 |
| 1,808.0 |
| 5,480.0 |
| 4,904.0 |
| 3,045.0 |
| 7,391.0 |
| 177.0 |
| 943.0 |
| 473.0 |
| 27.0 |
| 347.0 |
| 2,515.0 |
| 86.0 |
| (629.0) |
| (49.0) |
| 682.0 |
| 206.0 |
| (258.0) |
| (1,268.0) |
| (961.0) |
| 26,466.0 |
| 25,911.0 |
| 26,342.0 |
| 25,773.0 |
| 25,725.0 |
| 25,056.0 |
| 23,549.0 |
| 12,551.0 |
| 12,311.0 |
| 12,154.0 |
| 11,540.0 |
| 10,917.0 |
| 10,653.0 |
| 10,610.0 |
| 7,503.0 |
| 6,850.0 |
| 6,640.0 |
| 6,378.0 |
| 6,070.0 |
| 5,895.0 |
| 5,710.0 |
| 5,529.0 |
| (800.0) |
| (1,376.0) |
| (963.0) |
| (681.0) |
| (1,267.0) |
| (369.0) |
| (1,080.0) |
| (2,766.0) |
| 3,625.0 |
| 3,353.0 |
| 2,865.0 |
| 2,351.0 |
| 1,663.0 |
| 1,427.0 |
| 3,763.0 |
| 689.0 |
| 703.0 |
| 500.0 |
| 200.0 |
| (146.0) |
| (362.0) |
| (586.0) |
| (787.0) |