| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 8,453.0 | 8,586.0 | 8,196.0 | 12,945.0 | 9,408.0 | 7,854.0 | 5,683.0 | 4,059.0 | 1,696.0 | 3,371.0 | 2,459.0 | 2,481.0 | 4,089.0 | 1,375.0 | 1,413.0 | 1,427.0 | 1,086.0 | |||
| Restricted Cash | 59.0 | 95.0 | 90.0 | 144.0 | 3,065.0 | 2,913.0 | 2,454.0 | 6.0 | 14.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 2,145.0 | 2,407.0 | 3,259.0 | 2,778.0 | 3,117.0 | 3,000.0 | 2,373.0 | 2,522.0 | 111.0 | 87.0 | 88.0 | 34.0 | 88.0 | 5.0 | 5.0 | 4.0 | 5.0 | |||
| Cash And Short Term Investments | 10,598.0 | 10,993.0 | 11,455.0 | 15,723.0 | 12,525.0 | 10,854.0 | 8,056.0 | 6,581.0 | 1,807.0 | 3,458.0 | 2,547.0 | 2,515.0 | 4,177.0 | 1,380.0 | 1,418.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 39,779.0 | 36,469.0 | 35,227.0 | 27,276.0 | 24,431.0 | 21,742.0 | 19,617.0 | 17,631.0 | 13,181.0 | 12,164.0 | 11,888.0 | 9,687.0 | 8,729.0 | 6,479.0 | 6,047.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 19,246.0 | 18,107.0 | 18,025.0 | 19,090.0 | 17,760.0 | 18,496.0 | 17,516.0 | 16,450.0 | 15,296.0 | 14,760.0 | 14,001.0 | 11,930.0 | 11,045.0 | 11,032.0 | 10,046.0 | 10,695.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 34,600.0 | 33,550.0 | 31,306.0 | 28,934.0 | 26,869.0 | 24,290.0 | 22,802.0 | 21,036.0 | 18,786.0 | 17,408.0 | 16,306.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | 8,863.0 | 7,946.0 | 7,490.0 | 6,547.0 | 5,548.0 | 5,070.0 | 4,370.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 71,444.0 | 22,181.0 | 25,615.0 | 26,267.0 | 11,630.0 | 12,841.0 | 9,133.0 | 9,208.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | 18.0 | 18.0 | 18.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 16.0 | 16.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 0.0 | 2,119.0 | 200.0 | 0.0 | - | - | 3,781.0 | 72,709.0 | 25,726.0 | 25,657.0 | 27,464.0 | 12,205.0 | 13,402.0 | 9,138.0 | 9,264.0 | 9,757.0 | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|
| 1,352.0 |
| 1,056.0 |
| 530.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 1,431.0 |
| 1,091.0 |
| 1,352.0 |
| 1,056.0 |
| 530.0 |
| 4,925.0 |
| 5,457.0 |
| 5,384.0 |
| - |
| - |
| 10,343.0 |
| 9,153.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 5,091.0 | 3,076.0 | 3,151.0 | 2,636.0 | 5,292.0 | 5,277.0 | 5,113.0 | 4,581.0 | 945.0 | 660.0 | 722.0 | 866.0 | 472.0 | 577.0 | 580.0 | 144.0 | 140.0 | 202.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 74,714.0 | 68,645.0 | 67,858.0 | 65,633.0 | 60,008.0 | 56,369.0 | 50,302.0 | 45,243.0 | 31,229.0 | 31,042.0 | 29,158.0 | 25,983.0 | 25,325.0 | 20,161.0 | 18,594.0 | 17,706.0 | 17,537.0 | 16,526.0 | - | - |
| 15,400.0 |
| 14,283.0 |
| 12,944.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 21,483.0 | 20,654.0 | 18,700.0 | 16,890.0 | 15,520.0 | 13,998.0 | 12,627.0 | 11,181.0 | 9,943.0 | 8,793.0 | 7,674.0 | 6,933.0 | 5,961.0 | 5,021.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 12,873.0 | 12,896.0 | 12,606.0 | 12,044.0 | 11,349.0 | 10,292.0 | 10,175.0 | 9,855.0 | 8,843.0 | 8,615.0 | 8,632.0 | 8,467.0 | 8,322.0 | 7,923.0 | 8,125.0 | - | - |
| Long Term Investments | 32,669.0 | 28,934.0 | 23,019.0 | 21,096.0 | 23,025.0 | 20,812.0 | 17,314.0 | 15,732.0 | 112.0 | - | - | 51.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 85,478.0 | 91,272.0 | 91,272.0 | 78,150.0 | 79,121.0 | 79,552.0 | 79,749.0 | 78,678.0 | 38,451.0 | 38,249.0 | 38,106.0 | 28,142.0 | 26,542.0 | 26,395.0 | 26,458.0 | 25,669.0 | 25,680.0 | 25,494.0 | - | - |
| Intangible Assets | 25,508.0 | 27,323.0 | 29,234.0 | 24,803.0 | 29,026.0 | 31,142.0 | 33,121.0 | 36,524.0 | 13,630.0 | 13,511.0 | 13,878.0 | 9,774.0 | 9,529.0 | 9,753.0 | 9,869.0 | 9,784.0 | 10,127.0 | 10,446.0 | - | - |
| Operating Lease Right Of Use Assets | 14,973.0 | 15,944.0 | 17,252.0 | 17,872.0 | 19,122.0 | 20,729.0 | 20,860.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 39.0 | 23.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 5,119.0 | 4,793.0 | 4,660.0 | 4,620.0 | 4,714.0 | 4,624.0 | 4,600.0 | 5,046.0 | 1,417.0 | 1,485.0 | 1,440.0 | 1,445.0 | 1,515.0 | 1,280.0 | 1,155.0 | 688.0 | 374.0 | 369.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 253,538.0 | 253,215.0 | 249,728.0 | 228,275.0 | 232,999.0 | 230,715.0 | 222,449.0 | 196,456.0 | 95,131.0 | 94,462.0 | 92,437.0 | 74,187.0 | 71,526.0 | 66,221.0 | 64,852.0 | 62,169.0 | 61,641.0 | 60,960.0 | - | - |
| 4,026.0 |
| 3,560.0 |
| 3,801.0 |
| - |
| - |
| Short Term Debt | 0.0 | 2,119.0 | 200.0 | 0.0 | - | - | 3,781.0 | 1,265.0 | 3,545.0 | 42.0 | 1,197.0 | 575.0 | 561.0 | 5.0 | 56.0 | 1,105.0 | 2,104.0 | 653.0 | - | - |
| Deferred Revenue Current | 62.0 | 144.0 | 149.0 | 71.0 | 87.0 | 71.0 | 73.0 | 67.0 | 53.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1,737.0 | 1,751.0 | 1,741.0 | 1,678.0 | 1,646.0 | 1,638.0 | 1,596.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 22,387.0 | 20,810.0 | 23,515.0 | 18,745.0 | 17,670.0 | 14,243.0 | 12,133.0 | 10,711.0 | 6,581.0 | 6,937.0 | 6,829.0 | 5,816.0 | 4,768.0 | 4,411.0 | 3,293.0 | 3,070.0 | 3,246.0 | 3,178.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 88,692.0 | 84,609.0 | 79,189.0 | 69,421.0 | 67,807.0 | 62,017.0 | 53,303.0 | 44,009.0 | 30,648.0 | 26,250.0 | 23,169.0 | 19,027.0 | 15,425.0 | 14,150.0 | 11,956.0 | 11,070.0 | 12,300.0 | 13,490.0 | - | - |
| 8,652.0 |
| 8,756.0 |
| 8,057.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13,643.0 | 14,899.0 | 16,034.0 | 16,800.0 | 18,177.0 | 18,757.0 | 18,926.0 | 269.0 | 306.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,832.0 | 3,806.0 | 4,311.0 | 4,016.0 | 6,270.0 | 6,794.0 | 7,294.0 | 7,677.0 | 2,996.0 | 4,214.0 | 4,217.0 | 4,036.0 | 3,901.0 | 3,784.0 | 3,853.0 | 3,655.0 | 3,678.0 | 3,702.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4,777.0 | 5,431.0 | 6,211.0 | 6,730.0 | 1,904.0 | 2,351.0 | 2,162.0 | 2,780.0 | 1,277.0 | 1,549.0 | 1,542.0 | 1,531.0 | 1,421.0 | 1,501.0 | 1,445.0 | 1,058.0 | 1,102.0 | 1,137.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 178,156.0 | 177,485.0 | 173,092.0 | 156,506.0 | 157,618.0 | 161,014.0 | 158,279.0 | 137,913.0 | 57,436.0 | 57,628.0 | 55,234.0 | 36,224.0 | 33,588.0 | 28,568.0 | 26,839.0 | 24,469.0 | 25,873.0 | 26,386.0 | - | - |
| 16.0 |
| 16.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | 32,079.0 | 31,618.0 | 30,948.0 | 30,418.0 | 29,777.0 | 29,120.0 | 28,126.0 | 27,610.0 | 27,198.0 | 27,280.0 | - | - |
| Retained Earnings | 61,196.0 | 62,837.0 | 61,604.0 | 56,398.0 | 54,906.0 | 49,640.0 | 45,108.0 | 40,911.0 | 43,556.0 | 38,983.0 | 35,506.0 | 31,849.0 | 28,493.0 | 24,998.0 | 22,090.0 | 19,303.0 | 16,355.0 | 13,098.0 | - | - |
| Accumulated Other Comprehensive Income | 406.0 | (120.0) | (297.0) | (1,264.0) | 965.0 | 1,414.0 | 1,019.0 | 102.0 | (165.0) | (305.0) | (358.0) | (217.0) | (149.0) | (181.0) | (172.0) | (143.0) | (135.0) | (143.0) | - | - |
| Treasury Stock | - | - | - | 31,858.0 | 28,173.0 | 28,178.0 | 28,235.0 | 28,228.0 | 37,796.0 | 33,452.0 | 28,886.0 | 24,078.0 | 20,169.0 | 16,270.0 | 11,953.0 | 9,030.0 | 7,610.0 | 5,812.0 | - | - |
| Minority Interest | 168.0 | 170.0 | 175.0 | 300.0 | 306.0 | 312.0 | 306.0 | 318.0 | 4.0 | 4.0 | 7.0 | 5.0 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 75,214.0 | 75,560.0 | 76,461.0 | 71,469.0 | 75,075.0 | 69,389.0 | 63,864.0 | 58,225.0 | 37,691.0 | 36,830.0 | 37,196.0 | 37,958.0 | 37,938.0 | 37,653.0 | 38,013.0 | 37,700.0 | 35,768.0 | 34,574.0 | 31,322.0 | - |
| Total Equity | 75,382.0 | 75,730.0 | 76,636.0 | 71,769.0 | 74,841.0 | 69,701.0 | 64,170.0 | 58,543.0 | 37,695.0 | 36,834.0 | 37,203.0 | 37,963.0 | 37,938.0 | 37,653.0 | 38,013.0 | 37,700.0 | 35,768.0 | 34,574.0 | 31,322.0 | - |
| 10,860.0 |
| 8,710.0 |
| - |
| - |
| Net debt | (10,598.0) | (8,874.0) | (11,255.0) | (15,723.0) | - | - | (4,275.0) | 66,128.0 | 23,919.0 | 22,199.0 | 24,917.0 | 9,690.0 | 9,225.0 | 7,758.0 | 7,846.0 | 8,326.0 | 9,769.0 | 7,358.0 | - | - |
| Working Capital | (13,978.0) | (15,964.0) | (11,331.0) | (3,788.0) | (7,799.0) | (5,648.0) | (3,001.0) | 1,234.0 | 581.0 | 4,792.0 | 5,989.0 | 6,956.0 | 9,900.0 | 6,011.0 | 6,638.0 | 6,636.0 | 5,237.0 | 3,036.0 | - | - |
| Book Value | 75,214.0 | 75,560.0 | 76,461.0 | 71,469.0 | 75,075.0 | 69,389.0 | 63,864.0 | 58,225.0 | 37,691.0 | 36,830.0 | 37,196.0 | 37,958.0 | 37,938.0 | 37,653.0 | 38,013.0 | 37,700.0 | 35,768.0 | 34,574.0 | 31,322.0 | - |
| Tangible Book Value | (35,772.0) | (43,035.0) | (44,045.0) | (31,484.0) | (33,072.0) | (41,305.0) | (49,006.0) | (56,977.0) | (14,390.0) | (14,930.0) | (14,788.0) | 42.0 | 1,867.0 | 1,505.0 | 1,686.0 | 2,247.0 | (39.0) | (1,366.0) | - | - |
| 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 | 9,542.0 | 8,453.0 | 9,098.0 | 11,787.0 | 10,076.0 | 8,586.0 | 6,875.0 | 12,507.0 | 9,801.0 | 8,196.0 | 13,043.0 | 13,807.0 | 14,618.0 | 12,945.0 | 17,197.0 | 12,116.0 | 8,442.0 | 9,408.0 | 9,826.0 | 7,119.0 | 5,598.0 | 7,854.0 | 9,256.0 | 14,869.0 | 10,081.0 | 5,683.0 | 5,193.0 | 6,063.0 | 5,896.0 | 4,059.0 | 41,587.0 | 43,815.0 | - | 1,696.0 | 2,485.0 | 2,094.0 | 2,217.0 | 3,371.0 | 2,189.0 | 1,127.0 |
| Restricted Cash | 14.0 | 59.0 | 57.0 | 43.0 | 65.0 | 95.0 | 65.0 | 54.0 | 51.0 | 90.0 | 96.0 | 87.0 | 107.0 | 144.0 | 151.0 | 131.0 | 2,913.0 | 3,065.0 | ||||||||||||||||||||||
| Short Term Investments | 2,260.0 | 2,145.0 | 2,134.0 | 2,386.0 | 2,578.0 | 2,407.0 | 2,805.0 | 3,755.0 | 3,288.0 | 3,259.0 | 3,145.0 | 3,080.0 | 3,102.0 | 2,778.0 | 2,792.0 | 2,877.0 | 2,900.0 | |||||||||||||||||||||||
| Cash And Short Term Investments | 11,802.0 | 10,598.0 | 11,232.0 | 14,173.0 | 12,654.0 | 10,993.0 | 9,680.0 | 16,262.0 | 13,089.0 | 11,455.0 | 16,188.0 | 16,887.0 | 17,720.0 | 15,723.0 | 19,989.0 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 40,992.0 | 39,779.0 | 43,857.0 | 40,651.0 | 39,625.0 | 36,469.0 | 36,179.0 | 32,385.0 | 32,217.0 | 35,227.0 | 32,927.0 | 29,546.0 | 28,331.0 | 27,276.0 | 26,317.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 17,770.0 | 19,246.0 | 18,962.0 | 17,447.0 | 17,385.0 | 18,107.0 | 17,649.0 | 16,068.0 | 16,346.0 | 18,025.0 | 17,954.0 | 17,291.0 | 18,263.0 | 19,090.0 | 18,058.0 | 17,375.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 1,247.0 | 3,040.0 | 1,259.0 | 2,119.0 | 800.0 | 0.0 | 2,719.0 | 200.0 | - | 1,000.0 | - | 0.0 | - | - | ||||||||||||||||||||||||
| 2,996.0 |
| 2,959.0 |
| 2,972.0 |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,117.0 |
| 3,015.0 |
| 3,006.0 |
| 3,190.0 |
| 3,000.0 |
| 2,831.0 |
| 2,596.0 |
| 2,632.0 |
| 2,373.0 |
| 2,334.0 |
| 2,462.0 |
| 2,426.0 |
| 2,522.0 |
| 105.0 |
| 96.0 |
| - |
| 111.0 |
| 75.0 |
| 75.0 |
| 85.0 |
| 87.0 |
| 74.0 |
| 80.0 |
| 14,993.0 |
| 11,342.0 |
| 12,525.0 |
| 12,841.0 |
| 10,125.0 |
| 8,788.0 |
| 10,854.0 |
| 12,087.0 |
| 17,465.0 |
| 12,713.0 |
| 8,056.0 |
| 7,527.0 |
| 8,525.0 |
| 8,322.0 |
| 6,581.0 |
| 41,692.0 |
| 43,911.0 |
| - |
| 1,807.0 |
| 2,560.0 |
| 2,169.0 |
| 2,302.0 |
| 3,458.0 |
| 2,263.0 |
| 1,207.0 |
| 27,233.0 |
| 26,451.0 |
| 24,431.0 |
| 25,283.0 |
| 24,164.0 |
| 23,855.0 |
| 21,742.0 |
| 23,816.0 |
| 22,520.0 |
| 23,037.0 |
| 19,617.0 |
| 19,789.0 |
| 18,174.0 |
| 19,509.0 |
| 17,631.0 |
| 14,837.0 |
| 14,158.0 |
| - |
| 13,181.0 |
| 12,440.0 |
| 12,274.0 |
| 12,114.0 |
| 12,164.0 |
| 13,625.0 |
| 13,183.0 |
| 18,160.0 |
| 17,760.0 |
| 17,399.0 |
| 16,979.0 |
| 17,618.0 |
| 18,496.0 |
| 17,478.0 |
| 16,519.0 |
| 16,976.0 |
| 17,516.0 |
| 16,028.0 |
| 15,511.0 |
| 15,448.0 |
| 16,450.0 |
| 14,818.0 |
| 14,922.0 |
| - |
| 15,296.0 |
| 14,147.0 |
| 14,271.0 |
| 14,306.0 |
| 14,760.0 |
| 14,348.0 |
| 14,177.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 4,253.0 | 5,091.0 | 3,058.0 | 3,378.0 | 3,527.0 | 3,076.0 | 3,835.0 | 5,237.0 | 5,821.0 | 3,151.0 | 3,074.0 | 3,412.0 | 3,767.0 | 2,636.0 | 2,479.0 | 2,541.0 | 5,530.0 | 5,292.0 | 5,319.0 | 5,291.0 | 5,458.0 | 5,277.0 | 5,830.0 | 6,002.0 | 6,232.0 | 5,113.0 | 4,841.0 | 4,691.0 | 4,578.0 | 4,581.0 | 634.0 | 799.0 | - | 945.0 | 776.0 | 690.0 | 735.0 | 660.0 | 703.0 | 881.0 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 74,817.0 | 74,714.0 | 77,109.0 | 75,649.0 | 73,191.0 | 68,645.0 | 67,343.0 | 69,952.0 | 67,473.0 | 67,858.0 | 70,143.0 | 67,756.0 | 68,706.0 | 65,633.0 | 68,341.0 | 62,142.0 | 61,483.0 | 60,008.0 | 60,842.0 | 56,559.0 | 55,719.0 | 56,369.0 | 59,211.0 | 62,506.0 | 58,958.0 | 50,302.0 | 48,185.0 | 46,901.0 | 47,857.0 | 45,243.0 | 71,981.0 | 73,790.0 | - | 31,229.0 | 29,923.0 | 29,404.0 | 29,457.0 | 31,042.0 | 30,939.0 | 29,448.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 13,022.0 | 13,001.0 | 12,872.0 | 12,873.0 | 12,626.0 | 12,764.0 | 12,844.0 | 12,896.0 | 12,771.0 | 12,664.0 | 12,611.0 | 12,606.0 | 12,349.0 | 12,221.0 | 12,146.0 | 12,044.0 | 11,651.0 | 11,483.0 | 11,348.0 | 11,349.0 | 10,419.0 | 10,249.0 | - | 10,292.0 | 9,914.0 | 10,073.0 | 10,057.0 | 10,175.0 | 9,901.0 | 9,981.0 |
| Long Term Investments | 32,407.0 | 32,669.0 | 31,553.0 | 29,858.0 | 28,906.0 | 28,934.0 | 28,939.0 | 25,028.0 | 24,074.0 | 23,019.0 | 21,667.0 | 22,114.0 | 21,612.0 | 21,096.0 | 20,565.0 | 21,124.0 | 22,595.0 | 23,025.0 | 22,370.0 | 22,136.0 | 21,025.0 | 20,812.0 | 20,216.0 | 18,594.0 | 16,840.0 | 17,314.0 | 17,342.0 | 16,973.0 | 16,410.0 | 15,732.0 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 85,478.0 | 85,478.0 | 85,478.0 | 91,203.0 | 91,203.0 | 91,272.0 | 91,272.0 | 91,272.0 | 91,272.0 | 91,272.0 | 91,261.0 | 91,260.0 | 84,057.0 | 78,150.0 | 78,086.0 | 78,560.0 | 79,060.0 | 79,121.0 | 79,121.0 | 79,552.0 | 79,552.0 | 79,552.0 | 79,579.0 | 80,057.0 | 79,993.0 | 79,749.0 | 79,548.0 | 79,485.0 | 79,075.0 | 78,678.0 | 34,216.0 | 34,220.0 | - | 38,451.0 | 38,169.0 | 38,130.0 | 38,263.0 | 38,249.0 | 38,214.0 | 38,190.0 |
| Intangible Assets | 25,070.0 | 25,508.0 | 25,984.0 | 26,224.0 | 26,570.0 | 27,323.0 | 27,817.0 | 28,311.0 | 28,770.0 | 29,234.0 | 29,624.0 | 30,118.0 | 26,368.0 | 24,803.0 | 25,157.0 | 28,135.0 | 28,543.0 | 29,026.0 | 29,545.0 | 30,080.0 | 30,639.0 | 31,142.0 | 31,697.0 | 32,225.0 | 32,727.0 | 33,121.0 | 33,655.0 | 34,163.0 | 35,147.0 | 36,524.0 | 13,166.0 | 13,322.0 | - | 13,630.0 | 13,303.0 | 13,354.0 | 13,390.0 | 13,511.0 | 13,567.0 | 13,639.0 |
| Operating Lease Right Of Use Assets | 14,741.0 | 14,973.0 | 15,271.0 | 15,512.0 | 15,704.0 | 15,944.0 | 16,231.0 | 16,901.0 | 17,045.0 | 17,252.0 | 17,564.0 | 17,703.0 | 17,660.0 | 17,872.0 | 18,270.0 | 18,562.0 | 18,801.0 | 19,122.0 | 20,462.0 | 20,476.0 | 20,542.0 | 20,729.0 | 20,484.0 | 20,571.0 | 20,672.0 | 20,860.0 | 20,757.0 | 20,865.0 | 20,992.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 7,424.0 | 7,113.0 | 5,160.0 | 5,214.0 | 5,231.0 | 4,793.0 | 4,763.0 | 4,798.0 | 4,801.0 | 4,660.0 | 4,825.0 | 4,852.0 | 4,824.0 | 4,620.0 | 4,849.0 | 4,852.0 | 4,877.0 | 4,714.0 | 4,694.0 | 4,817.0 | 4,826.0 | 4,624.0 | 4,569.0 | 4,682.0 | 4,748.0 | 4,600.0 | 4,385.0 | 4,763.0 | 4,865.0 | 5,046.0 | 1,724.0 | 1,709.0 | - | 1,529.0 | 1,544.0 | 1,564.0 | 1,503.0 | 1,485.0 | 1,535.0 | 1,490.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 252,974.0 | 253,538.0 | 255,327.0 | 258,343.0 | 255,585.0 | 253,215.0 | 252,427.0 | 252,481.0 | 249,743.0 | 249,728.0 | 251,306.0 | 250,071.0 | 239,330.0 | 228,275.0 | 231,212.0 | 230,279.0 | 232,873.0 | 232,999.0 | 234,891.0 | 231,164.0 | 229,606.0 | 230,715.0 | 232,898.0 | 235,495.0 | 230,639.0 | 222,449.0 | 220,113.0 | 218,904.0 | 219,768.0 | 196,456.0 | 131,506.0 | 133,290.0 | - | 95,131.0 | 92,853.0 | 92,525.0 | 92,670.0 | 94,462.0 | 94,156.0 | 92,748.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,813.0 |
| 8,570.0 |
| - |
| 8,863.0 |
| 7,899.0 |
| 7,874.0 |
| 7,344.0 |
| 7,946.0 |
| 7,584.0 |
| 7,351.0 |
| Short Term Debt | - | - | 1,247.0 | 3,040.0 | 1,259.0 | 2,119.0 | 800.0 | 0.0 | 2,719.0 | 200.0 | - | 1,000.0 | - | 0.0 | - | - | - | - | - | - | 252.0 | 0.0 | - | 8,192.0 | 5,828.0 | 3,781.0 | 3,778.0 | 3,894.0 | 3,893.0 | 1,265.0 | 2,139.0 | 3,540.0 | - | 3,545.0 | 2,293.0 | 42.0 | 43.0 | 42.0 | 340.0 | 745.0 |
| Deferred Revenue Current | - | - | 58.0 | 61.0 | 65.0 | 144.0 | 174.0 | 128.0 | 117.0 | 149.0 | 167.0 | 161.0 | 136.0 | 71.0 | 74.0 | 80.0 | 80.0 | 87.0 | 78.0 | 79.0 | 80.0 | 71.0 | 75.0 | 78.0 | 85.0 | 73.0 | 72.0 | 76.0 | 75.0 | 67.0 | 63.0 | 72.0 | - | 53.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1,904.0 | 1,737.0 | 1,909.0 | 1,906.0 | 1,909.0 | 1,751.0 | 1,912.0 | 1,911.0 | 1,906.0 | 1,741.0 | 1,741.0 | 1,706.0 | 1,679.0 | 1,678.0 | 1,687.0 | 1,854.0 | 1,849.0 | 1,646.0 | 1,809.0 | 1,791.0 | 1,786.0 | 1,638.0 | 1,789.0 | 1,766.0 | 1,762.0 | 1,596.0 | 1,798.0 | 1,793.0 | 1,803.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 22,258.0 | 22,387.0 | 23,415.0 | 23,101.0 | 22,369.0 | 20,810.0 | 20,174.0 | 21,163.0 | 22,350.0 | 22,189.0 | 22,571.0 | 22,831.0 | 21,515.0 | 18,745.0 | 19,423.0 | 17,728.0 | 16,619.0 | 17,670.0 | 16,140.0 | 14,827.0 | 14,312.0 | 14,243.0 | 14,329.0 | 15,634.0 | 13,574.0 | 12,133.0 | 11,615.0 | 10,562.0 | 10,443.0 | 10,711.0 | 6,160.0 | 7,640.0 | 6,626.0 | 6,609.0 | 8,404.0 | 8,133.0 | 8,680.0 | 6,937.0 | 8,856.0 | 7,244.0 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 86,406.0 | 88,692.0 | 92,695.0 | 94,162.0 | 88,961.0 | 84,609.0 | 84,627.0 | 81,386.0 | 83,319.0 | 79,189.0 | 81,553.0 | 79,206.0 | 75,054.0 | 69,421.0 | 72,409.0 | 68,457.0 | 69,780.0 | 67,807.0 | 64,709.0 | 59,311.0 | 60,104.0 | 62,017.0 | 62,044.0 | 63,694.0 | 59,560.0 | 53,303.0 | 52,544.0 | 49,376.0 | 50,631.0 | 44,009.0 | 29,460.0 | 31,493.0 | - | 30,648.0 | 28,513.0 | 26,857.0 | 27,288.0 | 26,250.0 | 26,741.0 | 26,569.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,481.0 |
| 65,735.0 |
| 64,699.0 |
| 64,206.0 |
| 66,941.0 |
| 67,888.0 |
| 71,444.0 |
| 60,747.0 |
| 61,569.0 |
| - |
| 22,181.0 |
| 23,386.0 |
| 25,622.0 |
| 25,622.0 |
| 25,615.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13,330.0 | 13,643.0 | 14,007.0 | 14,328.0 | 14,594.0 | 14,899.0 | 15,258.0 | 15,537.0 | 15,742.0 | 16,034.0 | 16,441.0 | 16,609.0 | 16,571.0 | 16,800.0 | 17,174.0 | 17,502.0 | 17,786.0 | 18,177.0 | 18,456.0 | 18,509.0 | 18,587.0 | 18,757.0 | 18,489.0 | 18,612.0 | 18,739.0 | 18,926.0 | 18,826.0 | 18,849.0 | 18,961.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,771.0 | 3,832.0 | 3,547.0 | 3,603.0 | 3,664.0 | 3,806.0 | 3,632.0 | 4,052.0 | 4,184.0 | 4,311.0 | 4,250.0 | 4,588.0 | 4,095.0 | 4,016.0 | 3,508.0 | 5,450.0 | 5,829.0 | 6,270.0 | 6,329.0 | 6,557.0 | 6,610.0 | 6,794.0 | 7,253.0 | 7,136.0 | 7,121.0 | 7,294.0 | 7,279.0 | 7,375.0 | 7,540.0 | 7,677.0 | 3,052.0 | 3,054.0 | 2,992.0 | 2,996.0 | 4,442.0 | 4,210.0 | 4,214.0 | 4,214.0 | 4,254.0 | 4,260.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6,707.0 | 6,771.0 | 4,759.0 | 4,782.0 | 5,419.0 | 5,431.0 | 5,484.0 | 5,526.0 | 6,205.0 | 6,211.0 | 6,237.0 | 6,321.0 | 6,671.0 | 6,730.0 | 6,769.0 | 2,140.0 | 2,242.0 | 1,904.0 | 2,310.0 | 2,314.0 | 2,309.0 | 2,351.0 | 2,520.0 | 2,308.0 | 2,117.0 | 2,162.0 | 2,178.0 | 2,528.0 | 2,616.0 | 2,780.0 | 1,625.0 | 1,563.0 | - | 1,611.0 | 1,644.0 | 1,689.0 | 1,704.0 | 1,549.0 | 1,597.0 | 1,553.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 175,337.0 | 178,156.0 | 182,217.0 | 180,792.0 | 178,475.0 | 177,485.0 | 177,321.0 | 177,370.0 | 175,593.0 | 173,092.0 | 176,796.0 | 177,069.0 | 167,750.0 | 156,506.0 | 160,201.0 | 154,773.0 | 158,733.0 | 157,618.0 | 160,273.0 | 157,599.0 | 158,442.0 | 161,014.0 | 163,786.0 | 167,140.0 | 165,165.0 | 158,279.0 | 157,180.0 | 157,305.0 | 159,762.0 | 137,913.0 | 94,884.0 | 97,679.0 | 57,449.0 | 57,436.0 | 57,985.0 | 58,378.0 | 58,828.0 | 57,628.0 | 58,202.0 | 57,982.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| - |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32,360.0 | 32,264.0 | - | 32,079.0 | 32,009.0 | 31,871.0 | 31,034.0 | 31,618.0 | 31,541.0 | 31,454.0 |
| Retained Earnings | 63,282.0 | 61,196.0 | 59,107.0 | 63,936.0 | 63,768.0 | 62,837.0 | 62,038.0 | 62,797.0 | 61,873.0 | 61,604.0 | 60,343.0 | 58,868.0 | 57,753.0 | 56,398.0 | 54,571.0 | 58,710.0 | 56,488.0 | 54,906.0 | 54,264.0 | 53,331.0 | 51,203.0 | 49,640.0 | 49,328.0 | 48,768.0 | 46,455.0 | 45,108.0 | 44,017.0 | 43,136.0 | 41,859.0 | 40,911.0 | 41,843.0 | 40,965.0 | 43,543.0 | 43,556.0 | 40,779.0 | 40,005.0 | 39,419.0 | 38,983.0 | 37,732.0 | 36,647.0 |
| Accumulated Other Comprehensive Income | 201.0 | 406.0 | 416.0 | 272.0 | 59.0 | (120.0) | 209.0 | (319.0) | (341.0) | (297.0) | (1,004.0) | (858.0) | (875.0) | (1,264.0) | (1,609.0) | (988.0) | (190.0) | 965.0 | 1,077.0 | 1,170.0 | 1,022.0 | 1,414.0 | 1,255.0 | 1,213.0 | 687.0 | 1,019.0 | 950.0 | 684.0 | 433.0 | 102.0 | 129.0 | 141.0 | - | (165.0) | (147.0) | (306.0) | (296.0) | (305.0) | (319.0) | (317.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 33,802.0 | 31,858.0 | 30,326.0 | 30,412.0 | 30,145.0 | 28,173.0 | 28,166.0 | 28,252.0 | 28,102.0 | 28,178.0 | 28,164.0 | 28,235.0 | 28,182.0 | 28,235.0 | 28,207.0 | 28,257.0 | 28,221.0 | 28,228.0 | 37,702.0 | 37,749.0 | - | 37,765.0 | 37,764.0 | 37,414.0 | 36,306.0 | 33,452.0 | 32,991.0 | 33,010.0 |
| Minority Interest | 181.0 | 168.0 | 182.0 | 172.0 | 181.0 | 170.0 | 162.0 | 181.0 | 182.0 | 175.0 | 173.0 | 276.0 | 198.0 | 300.0 | 328.0 | 322.0 | 310.0 | 306.0 | 310.0 | 321.0 | 314.0 | 312.0 | 305.0 | 333.0 | 334.0 | 306.0 | 319.0 | 317.0 | 320.0 | 318.0 | 4.0 | 4.0 | - | 4.0 | 5.0 | 5.0 | 5.0 | 4.0 | 5.0 | 6.0 |
| Total Stockholders Equity | 77,456.0 | 75,214.0 | 72,928.0 | 77,379.0 | 76,929.0 | 75,560.0 | 74,944.0 | 74,930.0 | 73,968.0 | 76,461.0 | 74,337.0 | 72,726.0 | 71,382.0 | 71,469.0 | 70,683.0 | 75,184.0 | 73,830.0 | 75,075.0 | 74,308.0 | 73,244.0 | 70,850.0 | 69,389.0 | 68,807.0 | 68,022.0 | 65,140.0 | 63,864.0 | 62,614.0 | 61,282.0 | 59,686.0 | 58,225.0 | 36,618.0 | 35,607.0 | 37,678.0 | 37,691.0 | 34,863.0 | 34,142.0 | 33,837.0 | 36,830.0 | 35,949.0 | 34,760.0 |
| Total Equity | 77,637.0 | 75,382.0 | 73,110.0 | 77,551.0 | 77,110.0 | 75,730.0 | 75,106.0 | 75,111.0 | 74,150.0 | 76,636.0 | 74,510.0 | 73,002.0 | 71,580.0 | 71,769.0 | 71,487.0 | 75,736.0 | 74,034.0 | 75,381.0 | 74,618.0 | 73,565.0 | 71,164.0 | 69,701.0 | 69,112.0 | 68,355.0 | 65,474.0 | 64,170.0 | 62,933.0 | 61,599.0 | 60,006.0 | 58,543.0 | 36,622.0 | 35,611.0 | 37,682.0 | 37,695.0 | 34,868.0 | 34,147.0 | 33,842.0 | 36,834.0 | 35,954.0 | 34,766.0 |
| - |
| - |
| - |
| - |
| 252.0 |
| 0.0 |
| - |
| 71,673.0 |
| 71,563.0 |
| 68,480.0 |
| 67,984.0 |
| 70,835.0 |
| 71,781.0 |
| 72,709.0 |
| 62,886.0 |
| 65,109.0 |
| - |
| 25,726.0 |
| 25,679.0 |
| 25,664.0 |
| 25,665.0 |
| 25,657.0 |
| 340.0 |
| 745.0 |
| Net debt | - | - | (9,985.0) | (11,133.0) | (11,395.0) | (8,874.0) | (8,880.0) | (16,262.0) | (10,370.0) | (11,255.0) | - | (15,887.0) | - | (15,723.0) | - | - | - | - | - | - | (8,536.0) | (10,854.0) | - | 54,208.0 | 58,850.0 | 60,424.0 | 60,457.0 | 62,310.0 | 63,459.0 | 66,128.0 | 21,194.0 | 21,198.0 | - | 23,919.0 | 23,119.0 | 23,495.0 | 23,363.0 | 22,199.0 | (1,923.0) | (462.0) |
| Working Capital | (11,589.0) | (13,978.0) | (15,586.0) | (18,513.0) | (15,770.0) | (15,964.0) | (17,284.0) | (11,434.0) | (15,846.0) | (11,331.0) | (11,410.0) | (11,450.0) | (6,348.0) | (3,788.0) | (4,068.0) | (6,315.0) | (8,297.0) | (7,799.0) | (3,867.0) | (2,752.0) | (4,385.0) | (5,648.0) | (2,833.0) | (1,188.0) | (602.0) | (3,001.0) | (4,359.0) | (2,475.0) | (2,774.0) | 1,234.0 | 42,521.0 | 42,297.0 | - | 581.0 | 1,410.0 | 2,547.0 | 2,169.0 | 4,792.0 | 4,198.0 | 2,879.0 |
| Book Value | 77,456.0 | 75,214.0 | 72,928.0 | 77,379.0 | 76,929.0 | 75,560.0 | 74,944.0 | 74,930.0 | 73,968.0 | 76,461.0 | 74,337.0 | 72,726.0 | 71,382.0 | 71,469.0 | 70,683.0 | 75,184.0 | 73,830.0 | 75,075.0 | 74,308.0 | 73,244.0 | 70,850.0 | 69,389.0 | 68,807.0 | 68,022.0 | 65,140.0 | 63,864.0 | 62,614.0 | 61,282.0 | 59,686.0 | 58,225.0 | 36,618.0 | 35,607.0 | 37,678.0 | 37,691.0 | 34,863.0 | 34,142.0 | 33,837.0 | 36,830.0 | 35,949.0 | 34,760.0 |
| Tangible Book Value | (33,092.0) | (35,772.0) | (38,534.0) | (40,048.0) | (40,844.0) | (43,035.0) | (44,145.0) | (44,653.0) | (46,074.0) | (44,045.0) | (46,548.0) | (48,652.0) | (39,043.0) | (31,484.0) | (32,560.0) | (31,511.0) | (33,773.0) | (33,072.0) | (34,358.0) | (36,388.0) | (39,341.0) | (41,305.0) | (42,469.0) | (44,260.0) | (47,580.0) | (49,006.0) | (50,589.0) | (52,366.0) | (54,536.0) | (56,977.0) | (10,764.0) | (11,935.0) | - | (14,390.0) | (16,609.0) | (17,342.0) | (17,816.0) | (14,930.0) | (15,832.0) | (17,069.0) |