| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 715.0 | 1,792.0 | 2,392.0 | 3,662.0 | 1,972.0 | 2,544.0 | 1,540.0 | 8,548.0 | 13,438.0 | 6,607.0 | 8,577.0 | 5,654.0 |
| Restricted Cash | 42.0 | 6.0 | 411.0 | 7.0 | - | - | - | - | 577.0 | 17.0 | - | - |
| Short Term Investments | - | - | 0.0 | 1,302.0 | 0.0 | - | 0.0 | 29.0 | 956.0 | 0.0 | - | - |
| Cash And Short Term Investments | 715.0 | 1,792.0 | 2,392.0 | 4,964.0 | 1,972.0 | 2,544.0 | 1,540.0 | 8,577.0 | 14,394.0 | 6,607.0 | 8,577.0 | 5,654.0 |
| Receivables | ||||||||||||
| Accounts Receivable | 910.0 | 789.0 | 1,513.0 | 1,567.0 | 1,612.0 | 1,850.0 | 2,954.0 | 2,891.0 | 11,314.0 | 4,666.0 | - | - |
| Current Assets | ||||||||||||
| Inventory | 1,172.0 | 1,130.0 | 2,147.0 | 2,329.0 | 2,086.0 | 2,393.0 | 4,319.0 | 4,107.0 | 16,992.0 | 7,363.0 | - | - |
| Prepaid Expenses | 121.0 | 125.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 15,982.0 | 15,112.0 | 14,116.0 | 73,304.0 | 57,438.0 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 995.0 | 1,054.0 | 1,675.0 | 2,103.0 | 2,102.0 | 2,222.0 | 2,934.0 | 2,619.0 | - | - | - | - |
| Short Term Debt | 0.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | 7,859.0 | 8,145.0 | 10,632.0 | 15,612.0 | (15,618.0) | (12,635.0) | 32,123.0 | 21,091.0 | - | - |
| Operating Lease Liabilities Non-Current | 165.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | 7.0 | 7.0 | 8.0 | 23.0 | 3,107.0 | - | - |
| Additional Paid In Capital | 38,718.0 | 47,922.0 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 0.0 | 1,848.0 | 7,859.0 | 8,145.0 | 10,782.0 | 15,617.0 | (11,788.0) | (12,620.0) | 34,071.0 | 21,363.0 | - | - |
| Net debt | (715.0) | 56.0 | ||||||||||
| (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 | 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 | 710.0 | 715.0 | 1,955.0 | 1,837.0 | 1,762.0 | 1,843.0 | 1,645.0 | 1,503.0 | 1,934.0 | 2,392.0 | 1,338.0 | 4,885.0 | 3,525.0 | 3,662.0 | 1,785.0 | |||||||||||||||||||||||||
| 194.0 |
| 161.0 |
| 177.0 |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | 246.0 | 338.0 | 305.0 | 1,614.0 | 711.0 | - | - |
| Assets Held For Sale | - | - | 0.0 | 0.0 | 245.0 | 810.0 | 0.0 | - | - | - | - | - |
| Total Current Assets | 5,575.0 | 20,775.0 | 7,514.0 | 11,270.0 | 14,303.0 | 29,008.0 | 9,999.0 | 126,655.0 | 49,893.0 | 23,659.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| 5,997.0 |
| 4,969.0 |
| 4,199.0 |
| 37,057.0 |
| 33,952.0 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 9,985.0 | 10,143.0 | 9,917.0 | 36,247.0 | 23,486.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 111.0 | 126.0 | 130.0 | 686.0 | 818.0 | 889.0 | 1,204.0 | 1,745.0 | 1,896.0 | 3,747.0 | 3,958.0 | - |
| Goodwill | 7,915.0 | 7,561.0 | 7,657.0 | 16,663.0 | 16,981.0 | 16,040.0 | 22,139.0 | 34,496.0 | 34,820.0 | 15,272.0 | 12,154.0 | - |
| Intangible Assets | 2,936.0 | 3,178.0 | 5,814.0 | 5,495.0 | 6,222.0 | 8,072.0 | 13,593.0 | 14,655.0 | 33,274.0 | 6,026.0 | - | - |
| Operating Lease Right Of Use Assets | 209.0 | 251.0 | 484.0 | 426.0 | 422.0 | 423.0 | 556.0 | - | - | - | - | - |
| Deferred Tax Assets | 282.0 | 237.0 | 312.0 | 109.0 | 116.0 | 190.0 | 189.0 | 178.0 | 1,869.0 | 3,079.0 | - | - |
| Other Non-Current Assets | 971.0 | 977.0 | 1,237.0 | 1,251.0 | 1,360.0 | 812.0 | 1,014.0 | 134.0 | 2,774.0 | 565.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 21,575.0 | 36,636.0 | 38,552.0 | 41,355.0 | 45,707.0 | 70,903.0 | 69,349.0 | 187,855.0 | 191,907.0 | 79,511.0 | 67,938.0 | - |
| 1,848.0 |
| 0.0 |
| 0.0 |
| 150.0 |
| 5.0 |
| 3,830.0 |
| 15.0 |
| 1,948.0 |
| 272.0 |
| - |
| - |
| Deferred Revenue Current | - | 2.0 | 1.0 | 11.0 | 25.0 | 16.0 | 20.0 | 71.0 | 2,131.0 | - | - | - |
| Operating Lease Liabilities Current | 52.0 | 51.0 | 97.0 | 90.0 | 92.0 | 117.0 | 138.0 | - | - | - | - | - |
| Accrued Expenses | 882.0 | 784.0 | 1,269.0 | 951.0 | 1,040.0 | 1,084.0 | 1,342.0 | 1,129.0 | 8,409.0 | 4,481.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,305.0 | 5,496.0 | 3,098.0 | 3,733.0 | 4,931.0 | 12,226.0 | 8,346.0 | 73,312.0 | 26,128.0 | 12,604.0 | - | - |
| 205.0 |
| 390.0 |
| 333.0 |
| 337.0 |
| 308.0 |
| 416.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 36.0 | 22.0 | 8.0 | 0.0 | 21.0 | 24.0 | 7.0 | 1,413.0 | - | - | - |
| Deferred Tax Liabilities | 405.0 | 524.0 | 1,130.0 | 1,158.0 | 1,459.0 | 2,053.0 | 3,467.0 | 3,912.0 | 6,266.0 | 923.0 | - | - |
| Pension Obligations | 432.0 | 432.0 | 565.0 | 522.0 | 762.0 | 1,110.0 | 1,172.0 | 1,343.0 | 18,581.0 | 11,375.0 | - | - |
| Other Non-Current Liabilities | 1,196.0 | 1,068.0 | 1,234.0 | 1,151.0 | 873.0 | 834.0 | 1,191.0 | 764.0 | 7,969.0 | 5,560.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,472.0 | 12,843.0 | 13,827.0 | 14,338.0 | 18,657.0 | 31,834.0 | 27,793.0 | 91,955.0 | 90,260.0 | 52,261.0 | 41,755.0 | - |
| 48,059.0 |
| 48,420.0 |
| 49,574.0 |
| 50,039.0 |
| 50,796.0 |
| 81,976.0 |
| 81,257.0 |
| 4,262.0 |
| - |
| - |
| Retained Earnings | (24,278.0) | (23,076.0) | (22,874.0) | (21,065.0) | (23,187.0) | (11,586.0) | (8,400.0) | 30,257.0 | 29,211.0 | 30,338.0 | - | - |
| Accumulated Other Comprehensive Income | (525.0) | (1,500.0) | (910.0) | (791.0) | 41.0 | 44.0 | (1,416.0) | (12,394.0) | (8,972.0) | (9,822.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | 0.0 | 5,421.0 | 1,000.0 | 1,659.0 | - | - |
| Minority Interest | 184.0 | 443.0 | 446.0 | 448.0 | 617.0 | 566.0 | 569.0 | 1,608.0 | 1,597.0 | 1,242.0 | 809.0 | 931.0 |
| Total Stockholders Equity | 13,919.0 | 23,350.0 | 24,279.0 | 26,569.0 | 26,433.0 | 38,504.0 | 40,987.0 | 94,292.0 | 100,330.0 | 25,987.0 | 26,183.0 | 23,354.0 |
| Total Equity | 14,103.0 | 23,793.0 | 24,725.0 | 27,017.0 | 27,050.0 | 39,070.0 | 41,556.0 | 95,900.0 | 101,647.0 | 27,250.0 | 26,183.0 | 23,354.0 |
| 5,467.0 |
| 3,181.0 |
| 8,810.0 |
| 13,073.0 |
| (13,328.0) |
| (21,197.0) |
| 19,677.0 |
| 14,756.0 |
| - |
| - |
| Working Capital | 3,270.0 | 15,279.0 | 4,416.0 | 7,537.0 | 9,372.0 | 16,782.0 | 1,653.0 | 53,343.0 | 23,765.0 | 11,055.0 | - | - |
| Book Value | 13,919.0 | 23,350.0 | 24,279.0 | 26,569.0 | 26,433.0 | 38,504.0 | 40,987.0 | 94,292.0 | 100,330.0 | 25,987.0 | 26,183.0 | 23,354.0 |
| Tangible Book Value | 3,068.0 | 12,611.0 | 10,808.0 | 4,411.0 | 3,230.0 | 14,392.0 | 5,255.0 | 45,141.0 | 32,236.0 | 4,689.0 | 14,029.0 | - |
| 1,439.0 |
| 1,672.0 |
| 1,972.0 |
| 1,670.0 |
| 3,962.0 |
| 4,384.0 |
| 2,544.0 |
| 4,008.0 |
| 3,737.0 |
| 1,748.0 |
| 1,540.0 |
| 2,107.0 |
| 1,661.0 |
| 11,543.0 |
| 8,548.0 |
| 6,939.0 |
| 9,244.0 |
| 10,281.0 |
| 13,438.0 |
| 13,148.0 |
| 6,218.0 |
| 5,848.0 |
| 6,607.0 |
| 7,032.0 |
| - |
| Restricted Cash | 42.0 | 42.0 | 1,830.0 | 5.0 | 5.0 | 6.0 | 6.0 | 6.0 | 413.0 | 411.0 | 409.0 | 111.0 | 7.0 | 7.0 | 8.0 | - | - | 12.0 | - | - | - | - | - | - | - | - | - | - | 523.0 | - | 537.0 | - | 552.0 | - | 15.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 8.0 | 119.0 | 29.0 | 370.0 | 507.0 | 257.0 | 956.0 | 1,826.0 | - | - | 0.0 | - | - |
| Cash And Short Term Investments | 710.0 | 715.0 | 1,955.0 | 1,837.0 | 1,762.0 | 1,843.0 | 1,645.0 | 1,503.0 | 1,934.0 | 2,392.0 | 1,338.0 | 4,885.0 | 3,525.0 | 3,662.0 | 1,785.0 | 1,439.0 | 1,672.0 | 1,972.0 | 1,670.0 | 3,962.0 | 4,384.0 | 2,544.0 | 4,008.0 | 3,737.0 | 1,748.0 | 1,540.0 | 2,113.0 | 1,669.0 | 11,662.0 | 8,577.0 | 7,309.0 | 9,751.0 | 10,538.0 | 14,394.0 | 14,974.0 | 6,218.0 | 5,848.0 | 6,607.0 | 7,032.0 | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,699.0 | 1,669.0 | 2,374.0 | 2,535.0 | 2,291.0 | 2,011.0 | 2,363.0 | 2,313.0 | 2,365.0 | 2,370.0 | 2,399.0 | 2,315.0 | 2,438.0 | 2,518.0 | 1,691.0 | 1,741.0 | 1,764.0 | 1,612.0 | 2,237.0 | 2,141.0 | 2,015.0 | 1,850.0 | 3,623.0 | 3,615.0 | 3,869.0 | 3,802.0 | 3,110.0 | 3,288.0 | 13,963.0 | 2,891.0 | 14,542.0 | 15,379.0 | 14,378.0 | 11,314.0 | 11,250.0 | - | - | 4,666.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,209.0 | 1,172.0 | 1,839.0 | 2,295.0 | 2,242.0 | 1,729.0 | 2,237.0 | 2,164.0 | 2,175.0 | 2,147.0 | 2,279.0 | 2,341.0 | 2,443.0 | 2,329.0 | 2,359.0 | 2,356.0 | 2,238.0 | 2,086.0 | 2,844.0 | 2,642.0 | 2,499.0 | 2,393.0 | 3,902.0 | 4,307.0 | 4,410.0 | 4,319.0 | 4,306.0 | 4,390.0 | 16,604.0 | 4,107.0 | 16,441.0 | 15,630.0 | 17,457.0 | 16,992.0 | 17,255.0 | - | - | 7,363.0 | - | - |
| Prepaid Expenses | 130.0 | 121.0 | 210.0 | 178.0 | 164.0 | 161.0 | 188.0 | 177.0 | 180.0 | 194.0 | 196.0 | 160.0 | 157.0 | 161.0 | 216.0 | 187.0 | 189.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 242.0 | 245.0 | ||||||||||||||||||||||
| Total Current Assets | 5,643.0 | 5,575.0 | 10,021.0 | 6,850.0 | 6,464.0 | 8,753.0 | 6,439.0 | 6,163.0 | 7,067.0 | 7,514.0 | 7,935.0 | 11,127.0 | 11,200.0 | 11,270.0 | 14,350.0 | 14,006.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,704.0 | 9,817.0 | 9,883.0 | 9,895.0 | 11,520.0 | 11,384.0 | 11,103.0 | 11,123.0 | - | - | - | - | 14,521.0 | 14,473.0 | 75,958.0 | 14,116.0 | 74,305.0 | 73,664.0 | 74,329.0 | 73,304.0 | 72,227.0 | - | - | 57,438.0 | - | - |
| Accumulated Depreciation | 3,634.0 | 3,565.0 | 4,921.0 | 5,524.0 | 5,358.0 | 4,585.0 | 5,169.0 | 5,047.0 | 4,949.0 | 4,841.0 | 4,711.0 | 4,663.0 | 4,574.0 | 4,448.0 | 4,227.0 | 4,253.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,477.0 | 5,564.0 | 5,668.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 124.0 | 111.0 | 536.0 | 791.0 | 762.0 | 508.0 | - | - | 778.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7,865.0 | 7,915.0 | 16,221.0 | 16,240.0 | 15,947.0 | 15,812.0 | 16,868.0 | 16,558.0 | 16,613.0 | 16,720.0 | 17,251.0 | 16,643.0 | 16,703.0 | 16,663.0 | 16,302.0 | 16,610.0 | 16,878.0 | 16,981.0 | ||||||||||||||||||||||
| Intangible Assets | 2,860.0 | 2,936.0 | 4,535.0 | 5,163.0 | 5,251.0 | 4,833.0 | 5,579.0 | 5,477.0 | 5,640.0 | 5,814.0 | 6,038.0 | 5,190.0 | 5,366.0 | 5,495.0 | 5,550.0 | 5,805.0 | 6,040.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 352.0 | 410.0 | 405.0 | 372.0 | 435.0 | 449.0 | 460.0 | 484.0 | 487.0 | 454.0 | 422.0 | 426.0 | 386.0 | 430.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 264.0 | 282.0 | 318.0 | 252.0 | 245.0 | 246.0 | 287.0 | 281.0 | 288.0 | 312.0 | 103.0 | 112.0 | 112.0 | 109.0 | 122.0 | 137.0 | 127.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 939.0 | 971.0 | 886.0 | 995.0 | 1,187.0 | 1,131.0 | 1,349.0 | 1,263.0 | 1,251.0 | 1,237.0 | 1,299.0 | 1,267.0 | 1,241.0 | 1,251.0 | 1,416.0 | 1,429.0 | 1,363.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21,449.0 | 21,575.0 | 38,044.0 | 36,559.0 | 35,981.0 | 36,636.0 | 37,461.0 | 36,553.0 | 37,717.0 | 38,552.0 | 39,133.0 | 40,797.0 | 41,208.0 | 41,355.0 | 44,099.0 | 44,440.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 882.0 | 995.0 | 1,659.0 | 1,699.0 | 1,657.0 | 1,577.0 | 1,702.0 | 1,655.0 | 1,624.0 | 1,675.0 | 1,685.0 | 1,768.0 | 1,921.0 | 2,103.0 | 2,061.0 | 2,135.0 | 2,176.0 | 2,102.0 | 2,538.0 | 2,349.0 | 2,219.0 | 2,222.0 | 2,685.0 | 2,632.0 | 2,846.0 | 2,934.0 | 2,944.0 | 3,020.0 | - | 2,619.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 1,850.0 | 1,849.0 | 1,849.0 | 1,848.0 | - | - | - | - | 475.0 | 300.0 | 300.0 | 300.0 | 1,287.0 | 661.0 | 405.0 | 150.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 4.0 | 4.0 | 5.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 5.0 | - | 11.0 | 16.0 | 23.0 | 34.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 76.0 | 83.0 | 82.0 | 79.0 | 92.0 | 91.0 | 93.0 | 97.0 | 91.0 | 92.0 | 89.0 | 90.0 | 84.0 | 90.0 | ||||||||||||||||||||||||
| Accrued Expenses | 833.0 | 882.0 | 1,103.0 | 1,147.0 | 947.0 | 988.0 | 985.0 | 973.0 | 1,255.0 | 1,269.0 | 1,272.0 | 1,401.0 | 863.0 | 951.0 | 990.0 | 1,004.0 | 978.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,103.0 | 2,305.0 | 5,005.0 | 4,853.0 | 4,632.0 | 4,887.0 | 2,825.0 | 2,786.0 | 3,032.0 | 3,098.0 | 3,688.0 | 3,739.0 | 3,406.0 | 3,733.0 | 6,014.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 7,170.0 | 7,168.0 | 7,860.0 | 7,859.0 | 8,158.0 | 8,147.0 | 8,147.0 | 8,145.0 | 10,639.0 | 10,636.0 | 10,634.0 | 10,632.0 | 10,630.0 | 10,628.0 | 12,622.0 | 15,612.0 | (23,806.0) | (17,611.0) | (15,620.0) | (15,618.0) | (15,615.0) | (15,614.0) | 38,975.0 | (12,635.0) | 30,411.0 | 31,456.0 | 32,050.0 | 32,123.0 | 31,725.0 | - | - | 21,091.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | 285.0 | 332.0 | 324.0 | 301.0 | 347.0 | 358.0 | 368.0 | 390.0 | 394.0 | 361.0 | 332.0 | 333.0 | 301.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 38.0 | 37.0 | 37.0 | 36.0 | 29.0 | 29.0 | 22.0 | 22.0 | 15.0 | 15.0 | - | 8.0 | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 378.0 | 405.0 | 712.0 | 844.0 | 897.0 | 862.0 | 1,027.0 | 1,045.0 | 1,098.0 | 1,130.0 | 1,326.0 | 1,028.0 | 1,145.0 | 1,158.0 | 464.0 | 590.0 | 1,276.0 | |||||||||||||||||||||||
| Pension Obligations | 414.0 | 432.0 | 560.0 | 575.0 | 531.0 | 517.0 | 560.0 | 536.0 | 549.0 | 565.0 | 511.0 | 529.0 | 527.0 | 522.0 | 625.0 | 694.0 | 733.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,184.0 | 1,196.0 | 1,377.0 | 1,445.0 | 1,328.0 | 1,254.0 | 1,222.0 | 1,254.0 | 1,250.0 | 1,234.0 | 1,241.0 | 1,173.0 | 1,162.0 | 1,151.0 | 929.0 | 900.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,211.0 | 7,472.0 | 14,703.0 | 13,043.0 | 12,713.0 | 12,843.0 | 12,804.0 | 12,789.0 | 13,705.0 | 13,827.0 | 14,506.0 | 14,244.0 | 14,047.0 | 14,338.0 | 18,596.0 | 18,303.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 24.0 | 8.0 | 24.0 | 24.0 | 23.0 | 23.0 | 23.0 | - | - | 3,107.0 | - | - |
| Additional Paid In Capital | 38,849.0 | 38,718.0 | 47,453.0 | 47,429.0 | 47,758.0 | 47,922.0 | 48,059.0 | 48,019.0 | 48,238.0 | 48,059.0 | 48,190.0 | 47,946.0 | 48,256.0 | 48,420.0 | 49,199.0 | 49,176.0 | ||||||||||||||||||||||||
| Retained Earnings | (24,201.0) | (24,278.0) | (23,728.0) | (23,606.0) | (23,665.0) | (23,076.0) | (22,959.0) | (23,414.0) | (23,519.0) | (22,874.0) | (22,854.0) | (20,938.0) | (20,807.0) | (21,065.0) | (22,692.0) | (22,808.0) | (23,096.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (612.0) | (525.0) | (835.0) | (763.0) | (1,263.0) | (1,500.0) | (892.0) | (1,274.0) | (1,139.0) | (910.0) | (1,148.0) | (890.0) | (717.0) | (791.0) | (1,603.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 198.0 | 184.0 | 447.0 | 452.0 | 434.0 | 443.0 | 445.0 | 429.0 | 428.0 | 446.0 | 435.0 | 430.0 | 424.0 | 448.0 | 594.0 | 609.0 | 615.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 14,040.0 | 13,919.0 | 22,894.0 | 23,064.0 | 22,834.0 | 23,350.0 | 24,212.0 | 23,335.0 | 23,584.0 | 24,279.0 | 24,192.0 | 26,123.0 | 26,737.0 | 26,569.0 | 24,909.0 | 25,528.0 | ||||||||||||||||||||||||
| Total Equity | 14,238.0 | 14,103.0 | 23,341.0 | 23,516.0 | 23,268.0 | 23,793.0 | 24,657.0 | 23,764.0 | 24,012.0 | 24,725.0 | 24,627.0 | 26,553.0 | 27,161.0 | 27,017.0 | 25,503.0 | 26,137.0 | 26,791.0 | 27,050.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 1,850.0 | 1,849.0 | 1,849.0 | 1,848.0 | 7,170.0 | 7,168.0 | 7,860.0 | 7,859.0 | 8,633.0 | 8,447.0 | 8,447.0 | 8,445.0 | 11,926.0 | 11,297.0 | 11,039.0 | 10,782.0 | 10,630.0 | 10,628.0 | 14,619.0 | 15,613.0 | (21,412.0) | (14,052.0) | (11,695.0) | (11,788.0) | (13,640.0) | (13,993.0) | 38,975.0 | (12,620.0) | 30,411.0 | 31,456.0 | 34,461.0 | 34,071.0 | 36,901.0 | - | - | 21,363.0 | - | - |
| Net debt | (710.0) | (715.0) | (105.0) | 12.0 | 87.0 | 5.0 | 5,525.0 | 5,665.0 | 5,926.0 | 5,467.0 | 7,295.0 | 3,562.0 | 4,922.0 | 4,783.0 | 10,141.0 | 9,858.0 | 9,367.0 | 8,810.0 | ||||||||||||||||||||||
| Working Capital | 3,540.0 | 3,270.0 | 5,016.0 | 1,997.0 | 1,832.0 | 3,866.0 | 3,614.0 | 3,377.0 | 4,035.0 | 4,416.0 | 4,247.0 | 7,388.0 | 7,794.0 | 7,537.0 | 8,336.0 | 8,512.0 | 9,321.0 | |||||||||||||||||||||||
| Book Value | 14,040.0 | 13,919.0 | 22,894.0 | 23,064.0 | 22,834.0 | 23,350.0 | 24,212.0 | 23,335.0 | 23,584.0 | 24,279.0 | 24,192.0 | 26,123.0 | 26,737.0 | 26,569.0 | 24,909.0 | 25,528.0 | 26,176.0 | 26,433.0 | ||||||||||||||||||||||
| Tangible Book Value | 3,315.0 | 3,068.0 | 2,138.0 | 1,661.0 | 1,636.0 | 2,705.0 | 1,765.0 | 1,300.0 | 1,331.0 | 1,745.0 | 903.0 | 4,290.0 | 4,668.0 | 4,411.0 | 3,057.0 | 3,113.0 | 3,258.0 | |||||||||||||||||||||||
| 177.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.0 |
| 216.0 |
| 184.0 |
| 181.0 |
| 238.0 |
| 327.0 |
| 365.0 |
| 338.0 |
| 307.0 |
| 350.0 |
| 2,236.0 |
| 305.0 |
| 2,107.0 |
| 2,213.0 |
| 1,950.0 |
| 1,614.0 |
| 1,145.0 |
| - |
| - |
| 711.0 |
| - |
| - |
| 850.0 |
| 846.0 |
| 863.0 |
| 810.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,443.0 |
| 14,303.0 |
| 8,497.0 |
| 10,492.0 |
| 12,540.0 |
| 29,008.0 |
| 12,606.0 |
| 11,986.0 |
| 10,392.0 |
| 9,999.0 |
| 10,688.0 |
| 10,623.0 |
| 49,248.0 |
| 126,655.0 |
| 45,405.0 |
| 47,897.0 |
| 49,733.0 |
| 49,893.0 |
| 54,801.0 |
| - |
| - |
| 23,659.0 |
| - |
| - |
| 4,215.0 |
| 4,142.0 |
| 4,599.0 |
| 4,528.0 |
| 4,359.0 |
| 4,256.0 |
| 5,757.0 |
| 5,466.0 |
| 5,189.0 |
| 4,969.0 |
| 4,822.0 |
| 4,667.0 |
| 40,383.0 |
| 4,199.0 |
| 39,077.0 |
| 38,440.0 |
| 38,253.0 |
| 37,057.0 |
| 36,008.0 |
| - |
| - |
| 33,952.0 |
| - |
| - |
| 5,753.0 |
| 6,921.0 |
| 6,856.0 |
| 6,744.0 |
| 6,867.0 |
| 9,686.0 |
| 9,909.0 |
| 9,912.0 |
| 10,143.0 |
| 9,699.0 |
| 9,806.0 |
| 35,575.0 |
| 9,917.0 |
| 35,228.0 |
| 35,224.0 |
| 36,076.0 |
| 36,247.0 |
| 36,219.0 |
| - |
| - |
| 23,486.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 926.0 |
| 914.0 |
| 902.0 |
| 889.0 |
| 951.0 |
| 1,212.0 |
| 1,227.0 |
| 1,204.0 |
| 1,670.0 |
| 1,653.0 |
| 4,687.0 |
| 1,745.0 |
| 5,234.0 |
| 5,214.0 |
| 5,182.0 |
| 5,336.0 |
| 5,650.0 |
| - |
| - |
| 3,747.0 |
| - |
| - |
| 19,688.0 |
| 18,565.0 |
| 18,511.0 |
| 18,702.0 |
| 29,690.0 |
| 30,018.0 |
| 32,317.0 |
| 33,151.0 |
| 32,935.0 |
| 33,330.0 |
| 58,948.0 |
| 34,496.0 |
| 59,362.0 |
| 59,404.0 |
| 60,493.0 |
| 59,527.0 |
| 60,698.0 |
| - |
| - |
| 15,272.0 |
| - |
| - |
| 6,222.0 |
| 8,644.0 |
| 7,707.0 |
| 7,857.0 |
| 8,072.0 |
| 11,528.0 |
| 12,349.0 |
| 12,834.0 |
| 13,593.0 |
| 13,769.0 |
| 14,150.0 |
| 30,467.0 |
| 14,655.0 |
| 31,508.0 |
| 32,102.0 |
| 32,966.0 |
| 33,274.0 |
| 33,420.0 |
| - |
| - |
| 6,026.0 |
| - |
| - |
| 419.0 |
| 422.0 |
| 423.0 |
| 413.0 |
| 416.0 |
| 423.0 |
| 621.0 |
| 576.0 |
| 589.0 |
| 556.0 |
| 604.0 |
| 539.0 |
| 3,287.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.0 |
| 175.0 |
| 183.0 |
| 177.0 |
| 190.0 |
| 237.0 |
| 195.0 |
| 210.0 |
| 189.0 |
| 231.0 |
| 219.0 |
| 1,853.0 |
| 178.0 |
| 1,642.0 |
| 1,701.0 |
| 1,754.0 |
| 1,869.0 |
| 1,810.0 |
| - |
| - |
| 3,079.0 |
| - |
| - |
| 1,360.0 |
| 1,011.0 |
| 968.0 |
| 916.0 |
| 812.0 |
| 1,066.0 |
| 1,029.0 |
| 1,040.0 |
| 1,014.0 |
| 1,064.0 |
| 997.0 |
| 5,801.0 |
| 134.0 |
| 2,836.0 |
| 2,709.0 |
| 2,912.0 |
| 2,774.0 |
| 2,736.0 |
| - |
| - |
| 565.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,393.0 |
| 45,707.0 |
| 46,015.0 |
| 45,839.0 |
| 47,804.0 |
| 70,904.0 |
| 72,141.0 |
| 66,753.0 |
| 67,987.0 |
| 69,349.0 |
| 70,119.0 |
| 70,843.0 |
| 189,785.0 |
| 187,855.0 |
| 184,453.0 |
| 187,367.0 |
| 192,441.0 |
| 192,164.0 |
| 198,527.0 |
| - |
| - |
| 79,511.0 |
| - |
| - |
| - |
| - |
| 1,997.0 |
| 1.0 |
| 2,394.0 |
| 3,559.0 |
| 3,925.0 |
| 3,830.0 |
| 1,975.0 |
| 1,621.0 |
| - |
| 15.0 |
| - |
| - |
| 2,411.0 |
| 1,948.0 |
| 5,176.0 |
| - |
| - |
| 272.0 |
| - |
| - |
| 25.0 |
| 34.0 |
| 31.0 |
| 32.0 |
| 16.0 |
| 18.0 |
| 44.0 |
| 69.0 |
| 20.0 |
| 95.0 |
| 106.0 |
| 2,266.0 |
| 71.0 |
| 499.0 |
| 544.0 |
| 2,037.0 |
| 2,131.0 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 92.0 |
| 99.0 |
| 95.0 |
| 98.0 |
| 117.0 |
| 159.0 |
| 148.0 |
| 143.0 |
| 138.0 |
| 162.0 |
| 144.0 |
| 690.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,040.0 |
| 1,335.0 |
| 1,219.0 |
| 1,129.0 |
| 1,085.0 |
| 1,364.0 |
| 1,496.0 |
| 1,434.0 |
| 1,342.0 |
| 1,549.0 |
| 1,652.0 |
| 8,672.0 |
| 1,129.0 |
| 6,152.0 |
| 7,191.0 |
| 7,480.0 |
| 8,409.0 |
| 7,849.0 |
| - |
| - |
| 4,481.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,494.0 |
| 5,122.0 |
| 4,931.0 |
| 4,221.0 |
| 3,940.0 |
| 5,667.0 |
| 12,226.0 |
| 6,984.0 |
| 8,010.0 |
| 8,545.0 |
| 8,346.0 |
| 6,616.0 |
| 6,457.0 |
| 28,580.0 |
| 73,312.0 |
| 27,680.0 |
| 28,110.0 |
| 26,617.0 |
| 26,128.0 |
| 27,278.0 |
| - |
| - |
| 12,604.0 |
| - |
| - |
| 343.0 |
| 332.0 |
| 337.0 |
| 331.0 |
| 321.0 |
| 320.0 |
| 308.0 |
| 465.0 |
| 431.0 |
| 444.0 |
| 416.0 |
| 437.0 |
| 394.0 |
| 2,620.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 11.0 |
| 20.0 |
| 21.0 |
| 25.0 |
| 49.0 |
| 29.0 |
| 24.0 |
| 12.0 |
| 15.0 |
| 1,767.0 |
| 7.0 |
| 1,449.0 |
| 1,496.0 |
| 1,518.0 |
| 1,413.0 |
| 512.0 |
| - |
| - |
| - |
| - |
| - |
| 1,459.0 |
| 2,014.0 |
| 1,869.0 |
| 1,918.0 |
| 2,053.0 |
| 3,011.0 |
| 3,174.0 |
| 3,314.0 |
| 3,467.0 |
| 3,474.0 |
| 3,662.0 |
| 5,229.0 |
| 3,912.0 |
| 5,908.0 |
| 5,885.0 |
| 6,113.0 |
| 6,266.0 |
| 9,125.0 |
| - |
| - |
| 923.0 |
| - |
| - |
| 762.0 |
| 1,017.0 |
| 1,045.0 |
| 1,040.0 |
| 1,110.0 |
| 1,193.0 |
| 1,166.0 |
| 1,155.0 |
| 1,172.0 |
| 1,050.0 |
| 1,102.0 |
| 15,626.0 |
| 1,343.0 |
| 15,288.0 |
| 17,694.0 |
| 18,225.0 |
| 18,581.0 |
| 18,413.0 |
| - |
| - |
| 11,375.0 |
| - |
| - |
| 837.0 |
| 873.0 |
| 895.0 |
| 894.0 |
| 849.0 |
| 834.0 |
| 1,033.0 |
| 1,218.0 |
| 1,238.0 |
| 1,191.0 |
| 1,457.0 |
| 1,438.0 |
| 10,153.0 |
| 764.0 |
| 7,376.0 |
| 7,767.0 |
| 8,012.0 |
| 7,969.0 |
| 8,092.0 |
| - |
| - |
| 5,560.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,602.0 |
| 18,657.0 |
| 18,776.0 |
| 18,375.0 |
| 20,099.0 |
| 31,834.0 |
| 34,023.0 |
| 29,176.0 |
| 27,870.0 |
| 27,793.0 |
| 28,207.0 |
| 28,267.0 |
| 95,965.0 |
| 91,955.0 |
| 84,995.0 |
| 87,775.0 |
| 89,808.0 |
| 90,517.0 |
| 93,993.0 |
| - |
| - |
| 52,282.0 |
| - |
| - |
| 49,487.0 |
| 49,574.0 |
| 49,702.0 |
| 49,681.0 |
| 49,964.0 |
| 50,039.0 |
| 50,219.0 |
| 50,191.0 |
| 50,605.0 |
| 50,796.0 |
| 51,155.0 |
| 51,129.0 |
| 82,125.0 |
| 81,976.0 |
| 81,838.0 |
| 81,683.0 |
| 81,518.0 |
| 81,257.0 |
| 81,116.0 |
| - |
| - |
| 4,262.0 |
| - |
| - |
| (23,187.0) |
| (22,892.0) |
| (22,783.0) |
| (22,618.0) |
| (11,586.0) |
| (11,808.0) |
| (11,728.0) |
| (9,251.0) |
| (8,400.0) |
| (8,289.0) |
| (8,299.0) |
| 29,764.0 |
| 30,257.0 |
| 30,933.0 |
| 30,432.0 |
| 29,366.0 |
| 29,211.0 |
| 31,366.0 |
| - |
| - |
| 30,338.0 |
| - |
| - |
| (845.0) |
| (220.0) |
| 41.0 |
| (182.0) |
| (26.0) |
| (163.0) |
| 44.0 |
| (859.0) |
| (1,465.0) |
| (1,810.0) |
| (1,416.0) |
| (1,529.0) |
| (831.0) |
| (12,364.0) |
| (12,394.0) |
| (10,566.0) |
| (10,732.0) |
| (7,497.0) |
| (8,972.0) |
| (9,367.0) |
| - |
| - |
| (9,822.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 7,000.0 |
| 5,421.0 |
| 4,000.0 |
| 3,000.0 |
| 2,000.0 |
| 1,000.0 |
| 0.0 |
| - |
| - |
| 1,659.0 |
| - |
| - |
| 617.0 |
| 606.0 |
| 587.0 |
| 517.0 |
| 566.0 |
| 559.0 |
| 572.0 |
| 566.0 |
| 569.0 |
| 568.0 |
| 570.0 |
| 1,654.0 |
| 1,608.0 |
| 1,654.0 |
| 1,620.0 |
| 1,664.0 |
| 1,597.0 |
| 1,588.0 |
| 1,168.0 |
| 1,274.0 |
| 1,242.0 |
| 1,314.0 |
| 1,298.0 |
| 26,176.0 |
| 26,433.0 |
| 26,633.0 |
| 26,877.0 |
| 27,188.0 |
| 38,504.0 |
| 37,559.0 |
| 37,005.0 |
| 39,551.0 |
| 40,987.0 |
| 41,344.0 |
| 42,006.0 |
| 92,444.0 |
| 94,292.0 |
| 98,090.0 |
| 98,262.0 |
| 101,260.0 |
| 100,330.0 |
| 102,946.0 |
| 29,589.0 |
| 28,334.0 |
| 25,987.0 |
| 30,349.0 |
| - |
| 27,239.0 |
| 27,464.0 |
| 27,705.0 |
| 39,070.0 |
| 38,118.0 |
| 37,577.0 |
| 40,117.0 |
| 41,556.0 |
| 41,912.0 |
| 42,576.0 |
| 93,820.0 |
| 95,900.0 |
| 99,458.0 |
| 99,592.0 |
| 102,633.0 |
| 101,647.0 |
| 104,534.0 |
| 29,589.0 |
| 28,334.0 |
| 27,229.0 |
| 30,349.0 |
| - |
| 8,960.0 |
| 6,666.0 |
| 10,235.0 |
| 13,069.0 |
| (25,420.0) |
| (17,789.0) |
| (13,443.0) |
| (13,328.0) |
| (15,753.0) |
| (15,662.0) |
| 27,313.0 |
| (21,197.0) |
| 23,102.0 |
| 21,705.0 |
| 23,923.0 |
| 19,677.0 |
| 21,927.0 |
| - |
| - |
| 14,756.0 |
| - |
| - |
| 9,372.0 |
| 4,276.0 |
| 6,552.0 |
| 6,873.0 |
| 16,782.0 |
| 5,622.0 |
| 3,976.0 |
| 1,847.0 |
| 1,653.0 |
| 4,072.0 |
| 4,166.0 |
| 20,668.0 |
| 53,343.0 |
| 17,725.0 |
| 19,787.0 |
| 23,116.0 |
| 23,765.0 |
| 27,523.0 |
| - |
| - |
| 11,055.0 |
| - |
| - |
| 26,633.0 |
| 26,877.0 |
| 27,188.0 |
| 38,504.0 |
| 37,559.0 |
| 37,005.0 |
| 39,551.0 |
| 40,987.0 |
| 41,344.0 |
| 42,006.0 |
| 92,444.0 |
| 94,292.0 |
| 98,090.0 |
| 98,262.0 |
| 101,260.0 |
| 100,330.0 |
| 102,946.0 |
| 29,589.0 |
| 28,334.0 |
| 25,987.0 |
| 30,349.0 |
| - |
| 3,230.0 |
| (1,699.0) |
| 605.0 |
| 820.0 |
| 11,730.0 |
| (3,659.0) |
| (5,362.0) |
| (5,600.0) |
| (5,757.0) |
| (5,360.0) |
| (5,474.0) |
| 3,029.0 |
| 45,141.0 |
| 7,220.0 |
| 6,756.0 |
| 7,801.0 |
| 7,529.0 |
| 8,828.0 |
| - |
| - |
| 4,689.0 |
| - |
| - |