| (in millions of USD) | FY2026 | 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 | 7,327.0 | 8,848.0 | 8,472.0 | 7,016.0 | 5,464.0 | 6,195.0 | 4,145.0 | 2,669.0 | 2,543.0 | 1,607.0 | 1,158.0 | 908.1 | 781.6 | 747.2 | 607.3 | 424.3 | 1,011.3 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 183.0 | 87.3 | 57.1 | 120.4 | 170.6 | 72.7 | 230.7 | |||
| Cash And Short Term Investments | 7,327.0 | 8,848.0 | 8,472.0 | 7,016.0 | 5,464.0 | 6,195.0 | 4,145.0 | 2,669.0 | 2,543.0 | 1,607.0 | 1,341.0 | 995.4 | 838.8 | 867.6 | 777.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 14,339.0 | 11,945.0 | 11,414.0 | 10,755.0 | 9,739.0 | 7,786.0 | 6,174.0 | 4,924.0 | 3,921.0 | 3,196.6 | 2,496.2 | 1,905.5 | 1,360.8 | 872.6 | 683.7 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 4,414.0 | 4,176.0 | 3,834.0 | 3,403.0 | 2,985.9 | 2,635.7 | 1,745.7 | 1,624.5 | 857.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 165.0 | 76.0 | 115.3 | 71.5 | 95.5 | 65.0 | 14.5 | 33.3 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 10,439.0 | 8,433.0 | 8,427.0 | 9,419.0 | 10,592.0 | 2,673.0 | 2,673.0 | 3,173.0 | 695.0 | 2,008.4 | - | - | 255.0 | 0.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.1 | 0.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 14,439.0 | 8,433.0 | 9,426.0 | 10,601.0 | 10,596.0 | 2,677.0 | 2,677.0 | 3,176.0 | 1,720.0 | 2,008.4 | - | - | 285.0 | 0.0 | - | - | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 8,935.0 | 7,327.0 | 8,978.0 | 10,365.0 | 10,928.0 | 8,848.0 | 7,997.0 | 7,682.0 | 9,958.0 | 8,472.0 | 6,453.0 | 6,772.0 | 9,155.0 | 7,016.0 | ||||||||||||||||||||||||||
| 483.8 |
| 279.1 |
| 86.6 |
| - |
| - |
| 213.8 |
| - |
| - |
| 497.0 |
| 1,242.0 |
| 697.6 |
| 279.1 |
| 86.6 |
| 426.9 |
| 321.0 |
| 266.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2,243.0 | 1,779.0 | 1,561.0 | 1,356.0 | 1,120.0 | 991.0 | 916.0 | 629.0 | 471.0 | 279.5 | 250.6 | 245.0 | 309.2 | 104.8 | 57.1 | 37.1 | 55.7 | 33.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.0 | 143.2 | 0.0 | - | - | - | - | - | - | - |
| Total Current Assets | 28,222.0 | 29,727.0 | 29,074.0 | 26,395.0 | 22,850.0 | 21,889.0 | 15,963.0 | 10,683.0 | 9,584.0 | 5,996.8 | 5,731.3 | 3,514.5 | 2,680.3 | 2,015.9 | 1,672.2 | 1,074.9 | 1,706.2 | 1,068.6 | - | - |
| 687.4 |
| 495.0 |
| 176.8 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,955.0 | 1,801.0 | 1,783.0 | 1,456.0 | 1,198.4 | 919.8 | 619.8 | 383.8 | 252.9 | 159.5 | 107.8 | 87.1 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 2,459.0 | 2,375.0 | 2,051.0 | 1,947.0 | 1,787.5 | 1,715.8 | 1,125.9 | 1,240.7 | 604.7 | 527.9 | 387.2 | 89.7 | 77.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 482.2 | 890.7 | 669.3 | 910.6 | 485.1 | 185.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 57,941.0 | 51,283.0 | 48,620.0 | 48,568.0 | 47,937.0 | 26,318.0 | 25,134.0 | 12,851.0 | 7,314.0 | 7,264.0 | 3,849.9 | 3,782.7 | 3,500.8 | 1,529.4 | 785.4 | 396.1 | 49.0 | 44.9 | - | - |
| Intangible Assets | 6,815.0 | 4,428.0 | 5,278.0 | 7,125.0 | 8,978.0 | 4,114.0 | 4,724.0 | 1,923.0 | 827.0 | 1,113.4 | 490.0 | 632.2 | 770.8 | 49.4 | 46.1 | 31.7 | 6.6 | - | - | - |
| Operating Lease Right Of Use Assets | 2,003.0 | 2,157.0 | 2,366.0 | 2,890.0 | 2,880.0 | 3,204.0 | 3,040.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 36.5 | 28.9 | - | - | - | 19.2 | 87.6 | 41.2 | 27.6 | 26.6 | - | - |
| Other Non-Current Assets | 3,628.0 | 4,770.0 | 3,433.0 | 2,800.0 | 2,623.0 | 2,693.0 | 579.0 | 695.0 | 384.0 | 486.9 | 142.1 | 460.2 | 613.5 | 169.0 | 155.1 | 104.4 | 39.8 | 30.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 112,305.0 | 102,928.0 | 99,823.0 | 98,849.0 | 95,209.0 | 66,301.0 | 55,126.0 | 30,737.0 | 21,984.0 | 17,584.9 | 12,762.9 | 10,665.1 | 9,152.9 | 5,529.0 | 4,164.2 | 3,091.2 | 2,460.2 | 1,479.8 | - | - |
| 18.1 |
| 14.8 |
| 16.4 |
| - |
| - |
| Short Term Debt | 4,000.0 | 0.0 | 999.0 | 1,182.0 | 4.0 | 4.0 | 4.0 | 3.0 | 1,025.0 | 0.0 | - | - | 30.0 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 24,317.0 | 20,743.0 | 19,003.0 | 17,376.0 | 15,628.0 | 12,607.0 | 10,662.0 | 8,564.0 | 6,995.0 | 5,542.8 | 4,267.7 | 3,286.8 | 2,473.7 | 1,798.6 | 1,291.6 | 913.2 | 690.2 | 583.8 | - | - |
| Operating Lease Liabilities Current | 548.0 | 579.0 | 518.0 | 590.0 | 686.0 | 766.0 | 750.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 1,356.0 | 970.0 | 730.4 | 554.5 | 457.1 | 397.0 | 597.7 | 512.3 | 345.1 | 203.2 | 163.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | 564.8 | 496.9 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 37,118.0 | 27,980.0 | 26,631.0 | 25,891.0 | 21,788.0 | 17,728.0 | 14,845.0 | 11,255.0 | 10,067.0 | 7,295.5 | 5,617.0 | 4,390.1 | 3,980.2 | 2,917.6 | 2,300.0 | 1,276.5 | 908.1 | 767.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,189.0 | 2,380.0 | 2,644.0 | 2,897.0 | 2,703.0 | 2,842.0 | 2,445.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 37.1 | 23.9 | 34.7 | 48.4 | 64.4 | 88.7 | 21.7 | 14.2 | 10.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.1 | 51.1 | 51.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,417.0 | 2,962.0 | 2,475.0 | 2,283.0 | 1,995.0 | 1,565.0 | 1,278.0 | 704.0 | 846.0 | 780.9 | 833.1 | 894.5 | 757.2 | 175.7 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 53,163.0 | 41,755.0 | 40,177.0 | 40,490.0 | 37,078.0 | 24,808.0 | 21,241.0 | 15,132.0 | 11,608.0 | 10,084.8 | 7,760.1 | 6,689.9 | 6,087.7 | 3,157.7 | 2,498.1 | 1,814.7 | 1,403.5 | 797.3 | - | - |
| 0.1 |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,411.3 | 1,415.1 | 1,098.6 | 938.5 | 648.7 | - | - |
| Retained Earnings | 22,221.0 | 16,369.0 | 11,721.0 | 7,585.0 | 7,377.0 | 5,933.0 | 1,861.0 | 1,735.0 | 635.0 | (464.9) | (653.3) | (605.8) | (343.2) | (111.0) | 159.5 | 171.0 | 106.6 | 25.8 | - | - |
| Accumulated Other Comprehensive Income | 313.0 | (266.0) | (225.0) | (274.0) | (166.0) | (42.0) | (93.0) | (58.0) | (12.0) | (75.8) | (49.9) | (24.1) | 17.7 | 17.1 | 12.7 | 6.7 | (1.4) | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 12.9 | 10.7 | - | - |
| Total Stockholders Equity | 59,142.0 | 61,173.0 | 59,646.0 | 58,359.0 | 58,131.0 | 41,493.0 | 33,885.0 | 15,605.0 | 10,376.0 | 8,230.0 | 5,003.0 | 3,975.2 | 3,038.5 | 2,317.6 | 1,587.4 | 1,276.5 | 1,043.8 | 671.8 | 461.0 | 286.4 |
| Total Equity | 59,142.0 | 61,173.0 | 59,646.0 | 58,359.0 | 58,131.0 | 41,493.0 | 33,885.0 | 15,605.0 | 10,376.0 | 8,230.0 | 5,003.0 | 3,975.2 | 3,038.5 | 2,317.6 | 1,587.4 | 1,276.5 | 1,056.7 | 682.5 | 461.0 | 286.4 |
| - |
| - |
| - |
| - |
| Net debt | 7,112.0 | (415.0) | 954.0 | 3,585.0 | 5,132.0 | (3,518.0) | (1,468.0) | 507.0 | (823.0) | 401.4 | - | - | (553.8) | (867.6) | - | - | - | - | - | - |
| Working Capital | (8,896.0) | 1,747.0 | 2,443.0 | 504.0 | 1,062.0 | 4,161.0 | 1,118.0 | (572.0) | (483.0) | (1,298.6) | 114.3 | (875.6) | (1,299.9) | (901.7) | (627.8) | (201.5) | 798.0 | 301.6 | - | - |
| Book Value | 59,142.0 | 61,173.0 | 59,646.0 | 58,359.0 | 58,131.0 | 41,493.0 | 33,885.0 | 15,605.0 | 10,376.0 | 8,230.0 | 5,003.0 | 3,975.2 | 3,038.5 | 2,317.6 | 1,587.4 | 1,276.5 | 1,043.8 | 671.8 | 461.0 | 286.4 |
| Tangible Book Value | (5,614.0) | 5,462.0 | 5,748.0 | 2,666.0 | 1,216.0 | 11,061.0 | 4,027.0 | 831.0 | 2,235.0 | (147.4) | 663.1 | (439.7) | (1,233.2) | 738.9 | 755.9 | 848.8 | 988.2 | 626.9 | - | - |
| 6,076.0 |
| 6,931.0 |
| 6,859.0 |
| 5,464.0 |
| 4,753.0 |
| 6,299.0 |
| 8,544.0 |
| 6,195.0 |
| 3,724.0 |
| 4,052.0 |
| 5,772.0 |
| 4,145.0 |
| 3,868.0 |
| 3,510.0 |
| 4,110.0 |
| 2,669.0 |
| 5,922.0 |
| 2,543.0 |
| 2,072.0 |
| 1,949.0 |
| 2,025.0 |
| 1,607.0 |
| 1,145.7 |
| 1,115.2 |
| 1,799.1 |
| 1,158.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55.1 | 59.1 | 232.1 | 183.0 |
| Cash And Short Term Investments | 8,935.0 | 7,327.0 | 8,978.0 | 10,365.0 | 10,928.0 | 8,848.0 | 7,997.0 | 7,682.0 | 9,958.0 | 8,472.0 | 6,453.0 | 6,772.0 | 9,155.0 | 7,016.0 | 6,076.0 | 6,931.0 | 6,859.0 | 5,464.0 | 4,753.0 | 6,299.0 | 8,544.0 | 6,195.0 | 3,724.0 | 4,052.0 | 5,772.0 | 4,145.0 | 3,868.0 | 3,510.0 | 4,110.0 | 2,669.0 | 5,922.0 | 2,543.0 | 2,072.0 | 1,949.0 | 2,025.0 | 1,607.0 | 1,200.8 | 1,174.3 | 2,031.2 | 1,341.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,080.0 | 14,339.0 | 5,474.0 | 5,596.0 | 4,354.0 | 11,945.0 | 4,741.0 | 5,391.0 | 4,273.0 | 11,414.0 | 4,850.0 | 5,400.0 | 4,632.0 | 10,755.0 | 4,275.0 | 4,745.0 | 3,952.0 | 9,739.0 | 4,019.0 | 4,074.0 | 3,174.0 | 7,786.0 | 3,316.0 | 3,445.0 | 3,076.0 | 6,174.0 | 2,573.0 | 2,332.0 | 2,153.0 | 4,924.0 | 1,763.0 | 3,921.0 | 1,519.9 | 1,569.3 | 1,439.9 | 3,196.6 | 1,281.4 | 1,323.1 | 1,193.0 | 2,496.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2,631.0 | 2,243.0 | 2,431.0 | 2,501.0 | 2,180.0 | 1,779.0 | 2,091.0 | 1,984.0 | 1,796.0 | 1,561.0 | 1,732.0 | 1,560.0 | 1,600.0 | 1,356.0 | 1,467.0 | 1,437.0 | 1,478.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 21,613.0 | 28,222.0 | 21,063.0 | 25,331.0 | 25,866.0 | 29,727.0 | 21,425.0 | 21,862.0 | 25,604.0 | 29,074.0 | 20,202.0 | 21,138.0 | 21,981.0 | 26,395.0 | 19,209.0 | 21,246.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,491.0 | 3,403.0 | 3,319.6 | 3,230.2 | 3,128.3 | 2,985.9 | 2,881.7 | 2,805.7 | 2,708.5 | 2,635.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 59,291.0 | 57,941.0 | 52,457.0 | 51,438.0 | 51,281.0 | 51,283.0 | 49,093.0 | 48,941.0 | 48,940.0 | 48,620.0 | 48,614.0 | 48,566.0 | 48,567.0 | 48,568.0 | 48,555.0 | 48,568.0 | 48,319.0 | 47,937.0 | ||||||||||||||||||||||
| Intangible Assets | 6,650.0 | 6,815.0 | 3,491.0 | 3,669.0 | 4,033.0 | 4,428.0 | 4,119.0 | 4,415.0 | 4,869.0 | 5,278.0 | 5,737.0 | 6,182.0 | 6,654.0 | 7,125.0 | 7,598.0 | 8,072.0 | 8,559.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,889.0 | 2,003.0 | 1,949.0 | 2,028.0 | 2,129.0 | 2,157.0 | 2,167.0 | 2,130.0 | 2,255.0 | 2,366.0 | 2,518.0 | 2,575.0 | 2,646.0 | 2,890.0 | 2,904.0 | 2,727.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3,395.0 | 3,628.0 | 4,334.0 | 4,602.0 | 4,887.0 | 4,770.0 | 4,209.0 | 4,034.0 | 3,742.0 | 3,433.0 | 3,176.0 | 2,980.0 | 2,859.0 | 2,800.0 | 2,679.0 | 2,669.0 | 2,693.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 106,680.0 | 112,305.0 | 95,144.0 | 97,573.0 | 98,610.0 | 102,928.0 | 91,395.0 | 92,180.0 | 96,180.0 | 99,823.0 | 91,022.0 | 92,447.0 | 93,541.0 | 98,849.0 | 91,884.0 | 94,148.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 134.0 | 76.0 | 120.0 | 148.3 | 128.1 | 115.3 | 140.5 | 101.4 | 54.6 | 71.5 |
| Short Term Debt | 0.0 | 4,000.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,000.0 | 999.0 | 999.0 | 999.0 | 181.0 | 1,182.0 | 1,182.0 | 1,183.0 | 1,002.0 | 4.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 20,363.0 | 24,317.0 | 14,996.0 | 16,555.0 | 17,799.0 | 20,743.0 | 13,472.0 | 15,222.0 | 16,061.0 | 19,003.0 | 12,564.0 | 14,237.0 | 15,121.0 | 17,376.0 | 11,193.0 | 12,825.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 557.0 | 548.0 | 564.0 | 580.0 | 593.0 | 579.0 | 572.0 | 559.0 | 568.0 | 518.0 | 523.0 | 510.0 | 591.0 | 590.0 | 567.0 | 626.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 27,502.0 | 37,118.0 | 21,410.0 | 22,532.0 | 24,196.0 | 27,980.0 | 19,375.0 | 21,001.0 | 23,149.0 | 26,631.0 | 19,394.0 | 20,805.0 | 21,626.0 | 25,891.0 | 18,227.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 39,280.0 | 10,439.0 | 8,438.0 | 8,436.0 | 8,435.0 | 8,433.0 | 8,432.0 | 8,430.0 | 8,429.0 | 8,427.0 | 8,426.0 | 8,424.0 | 9,421.0 | 9,419.0 | 9,418.0 | 9,416.0 | 9,595.0 | 10,592.0 | 10,591.0 | 10,589.0 | 2,672.0 | 2,673.0 | 2,672.0 | 2,673.0 | 2,673.0 | 2,673.0 | 2,824.0 | 2,973.0 | 3,173.0 | 3,173.0 | 3,172.0 | 695.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2,047.0 | 2,189.0 | 2,137.0 | 2,221.0 | 2,341.0 | 2,380.0 | 2,420.0 | 2,404.0 | 2,519.0 | 2,644.0 | 2,764.0 | 2,867.0 | 2,880.0 | 2,897.0 | 2,831.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,616.0 | 3,417.0 | 3,138.0 | 3,056.0 | 2,972.0 | 2,962.0 | 2,643.0 | 2,712.0 | 2,400.0 | 2,475.0 | 2,348.0 | 2,269.0 | 2,202.0 | 2,283.0 | 2,057.0 | 1,974.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 72,445.0 | 53,163.0 | 35,123.0 | 36,245.0 | 37,944.0 | 41,755.0 | 32,870.0 | 34,547.0 | 36,497.0 | 40,177.0 | 32,932.0 | 34,365.0 | 36,129.0 | 40,490.0 | 32,533.0 | 34,050.0 | ||||||||||||||||||||||||
| 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 23,954.0 | 22,221.0 | 20,673.0 | 18,987.0 | 17,504.0 | 16,369.0 | 15,049.0 | 13,907.0 | 12,866.0 | 11,721.0 | 10,275.0 | 9,051.0 | 7,784.0 | 7,585.0 | 7,683.0 | 7,473.0 | 7,405.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 395.0 | 313.0 | 154.0 | 47.0 | (130.0) | (266.0) | (225.0) | (236.0) | (270.0) | (225.0) | (331.0) | (258.0) | (255.0) | (274.0) | (481.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 34,235.0 | 59,142.0 | 60,021.0 | 61,328.0 | 60,666.0 | 61,173.0 | 58,525.0 | 57,633.0 | 59,683.0 | 59,646.0 | 58,090.0 | 58,082.0 | 57,412.0 | 58,359.0 | 59,351.0 | 60,098.0 | ||||||||||||||||||||||||
| Total Equity | 34,235.0 | 59,142.0 | 60,021.0 | 61,328.0 | 60,666.0 | 61,173.0 | 58,525.0 | 57,633.0 | 59,683.0 | 59,646.0 | 58,090.0 | 58,082.0 | 57,412.0 | 58,359.0 | 59,351.0 | 60,098.0 | 58,876.0 | 58,131.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 39,280.0 | 14,439.0 | 8,438.0 | 8,436.0 | 8,435.0 | 8,433.0 | 8,432.0 | 8,430.0 | 9,429.0 | 9,426.0 | 9,425.0 | 9,423.0 | 9,602.0 | 10,601.0 | 10,600.0 | 10,599.0 | 10,597.0 | 10,596.0 | 10,611.0 | 11,931.0 | 2,676.0 | 2,677.0 | 2,676.0 | 2,676.0 | 2,677.0 | 2,677.0 | 2,827.0 | 2,977.0 | 3,177.0 | 3,176.0 | 3,175.0 | 1,720.0 | - | - | - | - | - | - | - | - |
| Net debt | 30,345.0 | 7,112.0 | (540.0) | (1,929.0) | (2,493.0) | (415.0) | 435.0 | 748.0 | (529.0) | 954.0 | 2,972.0 | 2,651.0 | 447.0 | 3,585.0 | 4,524.0 | 3,668.0 | 3,738.0 | 5,132.0 | ||||||||||||||||||||||
| Working Capital | (5,889.0) | (8,896.0) | (347.0) | 2,799.0 | 1,670.0 | 1,747.0 | 2,050.0 | 861.0 | 2,455.0 | 2,443.0 | 808.0 | 333.0 | 355.0 | 504.0 | 982.0 | 1,166.0 | 512.0 | |||||||||||||||||||||||
| Book Value | 34,235.0 | 59,142.0 | 60,021.0 | 61,328.0 | 60,666.0 | 61,173.0 | 58,525.0 | 57,633.0 | 59,683.0 | 59,646.0 | 58,090.0 | 58,082.0 | 57,412.0 | 58,359.0 | 59,351.0 | 60,098.0 | 58,876.0 | 58,131.0 | ||||||||||||||||||||||
| Tangible Book Value | (31,706.0) | (5,614.0) | 4,073.0 | 6,221.0 | 5,352.0 | 5,462.0 | 5,313.0 | 4,277.0 | 5,874.0 | 5,748.0 | 3,739.0 | 3,334.0 | 2,191.0 | 2,666.0 | 3,198.0 | 3,458.0 | 1,998.0 | |||||||||||||||||||||||
| 1,120.0 |
| 1,305.0 |
| 1,321.0 |
| 1,081.0 |
| 991.0 |
| 1,121.0 |
| 1,170.0 |
| 954.0 |
| 916.0 |
| 1,111.0 |
| 743.0 |
| 717.0 |
| 629.0 |
| 562.0 |
| 471.0 |
| 469.9 |
| 438.2 |
| 447.6 |
| 279.5 |
| 281.6 |
| 543.9 |
| 306.6 |
| 250.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,411.0 |
| 22,850.0 |
| 15,957.0 |
| 16,256.0 |
| 20,444.0 |
| 21,889.0 |
| 14,946.0 |
| 14,846.0 |
| 14,713.0 |
| 15,963.0 |
| 11,026.0 |
| 9,903.0 |
| 10,035.0 |
| 10,683.0 |
| 10,151.0 |
| 9,584.0 |
| 5,946.2 |
| 5,811.3 |
| 5,404.5 |
| 5,996.8 |
| 3,001.6 |
| 3,278.0 |
| 3,774.7 |
| 4,347.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,541.0 |
| 1,456.0 |
| 1,454.7 |
| 1,363.6 |
| 1,281.9 |
| 1,198.4 |
| 1,125.0 |
| 1,077.4 |
| 997.0 |
| 919.8 |
| - |
| 2,768.0 |
| 2,711.0 |
| 2,490.0 |
| 2,459.0 |
| 2,564.0 |
| 2,528.0 |
| 2,518.0 |
| 2,375.0 |
| 2,365.0 |
| 2,283.0 |
| 2,243.0 |
| 2,051.0 |
| 1,950.0 |
| 1,947.0 |
| 1,864.9 |
| 1,866.6 |
| 1,846.4 |
| 1,787.5 |
| 1,756.7 |
| 1,728.2 |
| 1,711.5 |
| 1,715.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47,951.0 |
| 48,103.0 |
| 26,640.0 |
| 26,318.0 |
| 26,313.0 |
| 26,301.0 |
| 25,266.0 |
| 25,134.0 |
| 25,022.0 |
| 13,199.0 |
| 12,854.0 |
| 12,851.0 |
| 7,444.0 |
| 7,314.0 |
| 7,294.1 |
| 7,294.4 |
| 7,290.0 |
| 7,263.8 |
| 6,617.0 |
| 6,029.9 |
| 4,129.7 |
| 3,849.9 |
| 8,978.0 |
| 9,472.0 |
| 9,746.0 |
| 3,925.0 |
| 4,114.0 |
| 4,398.0 |
| 4,676.0 |
| 4,488.0 |
| 4,724.0 |
| 4,987.0 |
| 1,725.0 |
| 1,794.0 |
| 1,923.0 |
| 815.0 |
| 827.0 |
| 895.8 |
| 965.9 |
| 1,041.4 |
| 1,113.4 |
| - |
| - |
| - |
| - |
| 2,913.0 |
| 2,880.0 |
| 2,909.0 |
| 3,123.0 |
| 3,065.0 |
| 3,204.0 |
| 2,962.0 |
| 2,985.0 |
| 2,983.0 |
| 3,040.0 |
| 3,150.0 |
| 2,904.0 |
| 2,854.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,623.0 |
| 2,525.0 |
| 2,794.0 |
| 2,641.0 |
| 2,693.0 |
| 2,564.0 |
| 2,580.0 |
| 582.0 |
| 579.0 |
| 529.0 |
| 603.0 |
| 677.0 |
| 695.0 |
| 392.0 |
| 384.0 |
| 424.9 |
| 458.0 |
| 475.2 |
| 486.9 |
| 1,100.4 |
| 1,455.8 |
| 409.2 |
| 370.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93,022.0 |
| 95,209.0 |
| 87,436.0 |
| 88,658.0 |
| 64,885.0 |
| 66,301.0 |
| 59,136.0 |
| 57,780.0 |
| 53,623.0 |
| 55,126.0 |
| 49,942.0 |
| 33,336.0 |
| 33,154.0 |
| 30,737.0 |
| 22,963.0 |
| 21,984.0 |
| 17,490.0 |
| 17,418.8 |
| 17,058.9 |
| 17,584.9 |
| 14,387.7 |
| 14,381.3 |
| 12,817.3 |
| 12,762.9 |
| 20.0 |
| 1,342.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 1,025.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,636.0 |
| 15,628.0 |
| 10,116.0 |
| 11,067.0 |
| 11,158.0 |
| 12,607.0 |
| 7,923.0 |
| 8,711.0 |
| 9,112.0 |
| 10,662.0 |
| 6,858.0 |
| 7,142.0 |
| 7,585.0 |
| 8,564.0 |
| 6,201.0 |
| 6,995.0 |
| 4,392.1 |
| 4,818.6 |
| 5,042.7 |
| 5,542.8 |
| 3,478.7 |
| 3,808.2 |
| 3,991.9 |
| 4,267.7 |
| 658.0 |
| 686.0 |
| 688.0 |
| 713.0 |
| 726.0 |
| 766.0 |
| 765.0 |
| 767.0 |
| 742.0 |
| 750.0 |
| 735.0 |
| 706.0 |
| 675.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.0 |
| 1,001.0 |
| 622.4 |
| 517.4 |
| 434.9 |
| 730.4 |
| 558.9 |
| 469.0 |
| 386.4 |
| 554.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 648.0 |
| 561.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,080.0 |
| 19,899.0 |
| 21,788.0 |
| 15,035.0 |
| 17,393.0 |
| 15,323.0 |
| 17,728.0 |
| 12,234.0 |
| 12,963.0 |
| 12,843.0 |
| 14,845.0 |
| 10,474.0 |
| 10,195.0 |
| 10,488.0 |
| 11,255.0 |
| 7,895.0 |
| 10,067.0 |
| 7,216.4 |
| 7,526.2 |
| 7,625.9 |
| 7,295.5 |
| 4,975.5 |
| 5,376.1 |
| 5,085.1 |
| 5,617.0 |
| 2,580.0 |
| 2,730.0 |
| 2,703.0 |
| 2,722.0 |
| 2,878.0 |
| 2,734.0 |
| 2,842.0 |
| 2,403.0 |
| 2,407.0 |
| 2,422.0 |
| 2,445.0 |
| 2,535.0 |
| 2,341.0 |
| 2,383.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 15.4 |
| 15.0 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,922.0 |
| 1,995.0 |
| 2,034.0 |
| 2,278.0 |
| 1,589.0 |
| 1,565.0 |
| 1,517.0 |
| 1,297.0 |
| 1,120.0 |
| 1,278.0 |
| 830.0 |
| 661.0 |
| 664.0 |
| 704.0 |
| 836.0 |
| 846.0 |
| 736.9 |
| 727.9 |
| 802.7 |
| 780.9 |
| 785.3 |
| 1,060.4 |
| 839.7 |
| 833.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,146.0 |
| 37,078.0 |
| 30,382.0 |
| 33,138.0 |
| 22,318.0 |
| 24,808.0 |
| 18,826.0 |
| 19,340.0 |
| 19,058.0 |
| 21,241.0 |
| 16,663.0 |
| 16,170.0 |
| 16,708.0 |
| 15,132.0 |
| 11,903.0 |
| 11,608.0 |
| 8,649.9 |
| 8,950.3 |
| 9,124.4 |
| 10,084.8 |
| 7,581.6 |
| 8,248.7 |
| 7,233.0 |
| 7,760.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,377.0 |
| 7,405.0 |
| 6,937.0 |
| 6,402.0 |
| 5,933.0 |
| 5,666.0 |
| 4,585.0 |
| 1,960.0 |
| 1,861.0 |
| 2,109.0 |
| 2,218.0 |
| 2,127.0 |
| 1,735.0 |
| 969.0 |
| 635.0 |
| (405.0) |
| (456.4) |
| (474.1) |
| (464.9) |
| (413.5) |
| (376.2) |
| (605.8) |
| (653.3) |
| (355.0) |
| (310.0) |
| (166.0) |
| (122.0) |
| (84.0) |
| (68.0) |
| (42.0) |
| (84.0) |
| (68.0) |
| (135.0) |
| (93.0) |
| (74.0) |
| (77.0) |
| (65.0) |
| (58.0) |
| (33.0) |
| (12.0) |
| 3.6 |
| 17.5 |
| 9.5 |
| (75.8) |
| (62.9) |
| (11.2) |
| (28.6) |
| (49.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58,876.0 |
| 58,131.0 |
| 57,054.0 |
| 55,520.0 |
| 42,567.0 |
| 41,493.0 |
| 40,310.0 |
| 38,440.0 |
| 34,565.0 |
| 33,885.0 |
| 33,279.0 |
| 17,166.0 |
| 16,446.0 |
| 15,605.0 |
| 11,060.0 |
| 10,376.0 |
| 9,662.0 |
| 9,219.0 |
| 7,934.5 |
| 8,230.0 |
| 6,806.0 |
| 6,132.6 |
| 5,584.3 |
| 5,002.9 |
| 57,054.0 |
| 55,520.0 |
| 42,567.0 |
| 41,493.0 |
| 40,310.0 |
| 38,440.0 |
| 34,565.0 |
| 33,885.0 |
| 33,279.0 |
| 17,166.0 |
| 16,446.0 |
| 15,605.0 |
| 11,060.0 |
| 10,376.0 |
| 9,662.0 |
| 9,219.0 |
| 7,934.5 |
| 8,230.0 |
| 6,806.0 |
| 6,132.6 |
| 5,584.3 |
| 5,002.9 |
| 5,858.0 |
| 5,632.0 |
| (5,868.0) |
| (3,518.0) |
| (1,048.0) |
| (1,376.0) |
| (3,095.0) |
| (1,468.0) |
| (1,041.0) |
| (533.0) |
| (933.0) |
| 507.0 |
| (2,747.0) |
| (823.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,062.0 |
| 922.0 |
| (1,137.0) |
| 5,121.0 |
| 4,161.0 |
| 2,712.0 |
| 1,883.0 |
| 1,870.0 |
| 1,118.0 |
| 552.0 |
| (292.0) |
| (453.0) |
| (572.0) |
| 2,256.0 |
| (483.0) |
| (1,270.3) |
| (1,714.8) |
| (2,221.4) |
| (1,298.6) |
| (1,974.0) |
| (2,098.1) |
| (1,310.4) |
| (1,269.7) |
| 57,054.0 |
| 55,520.0 |
| 42,567.0 |
| 41,493.0 |
| 40,310.0 |
| 38,440.0 |
| 34,565.0 |
| 33,885.0 |
| 33,279.0 |
| 17,166.0 |
| 16,446.0 |
| 15,605.0 |
| 11,060.0 |
| 10,376.0 |
| 9,662.0 |
| 9,219.0 |
| 7,934.5 |
| 8,230.0 |
| 6,806.0 |
| 6,132.6 |
| 5,584.3 |
| 5,002.9 |
| 1,216.0 |
| (369.0) |
| (2,329.0) |
| 12,002.0 |
| 11,061.0 |
| 9,599.0 |
| 7,463.0 |
| 4,811.0 |
| 4,027.0 |
| 3,270.0 |
| 2,242.0 |
| 1,798.0 |
| 831.0 |
| 2,801.0 |
| 2,235.0 |
| 1,472.1 |
| 958.7 |
| (396.9) |
| (147.2) |
| 189.0 |
| 102.7 |
| 1,454.6 |
| 1,152.9 |