| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 11,528.0 | 3,633.0 | 8,607.0 | - | 9,477.0 | 9,508.0 | 9,302.0 | 13,942.0 | 9,474.0 | 6,322.0 | 5,398.0 | - |
| Restricted Cash | 178.0 | 124.0 | 272.0 | - | 534.0 | 836.0 | 730.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11,528.0 | 3,633.0 | 8,607.0 | - | 9,477.0 | 9,508.0 | 9,302.0 | 13,942.0 | 9,474.0 | 6,322.0 | 5,398.0 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 17,585.0 | 10,298.0 | 12,482.0 | - | 12,912.0 | 10,731.0 | 12,484.0 | 11,177.0 | 9,420.0 | 4,887.0 | - | - |
| Current Assets | ||||||||||||
| Inventory | 10,437.0 | 6,716.0 | 4,776.0 | - | 5,898.0 | 3,403.0 | 3,281.0 | 2,678.0 | 2,538.0 | 1,619.0 | - | - |
| Prepaid Expenses | 552.0 | 564.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 14,843.0 | 14,096.0 | 13,092.0 | - | 12,306.0 | 11,884.0 | 14,627.0 | 13,273.0 | 13,114.0 | 1,907.0 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 33,630.0 | 20,832.0 | 18,598.0 | - | 27,143.0 | 21,572.0 | 20,065.0 | 18,334.0 | 14,422.0 | 12,881.0 | - | - |
| Short Term Debt | 7,990.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 23,513.0 | 19,363.0 | 23,015.0 | - | 21,131.0 | 32,865.0 | 44,319.0 | 43,998.0 | 43,061.0 | 10,650.0 | - | - |
| Operating Lease Liabilities Non-Current | 481.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 31,503.0 | 24,567.0 | 29,588.0 | - | 26,954.0 | 39,222.0 | 52,056.0 | 51,871.0 | 49,390.0 | 13,631.0 | - | - |
| Net debt | 19,975.0 | 20,934.0 | ||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q4 FY 23 | Q3 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 11,578.0 | 11,528.0 | 9,569.0 | 7,700.0 | 3,633.0 | 4,550.0 | 5,830.0 | 8,607.0 | - | 4,909.0 | 9,477.0 | 22,406.0 | 11,719.0 | 14,244.0 | ||||||||||||||||||||
| 641.0 |
| - |
| 886.0 |
| 721.0 |
| 885.0 |
| 1,016.0 |
| 850.0 |
| 514.0 |
| - |
| - |
| Other Current Assets | 9,594.0 | 9,610.0 | 10,827.0 | - | 11,526.0 | 9,810.0 | 6,906.0 | 5,054.0 | 4,144.0 | 3,497.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 57,602.0 | 36,229.0 | 42,351.0 | - | 45,033.0 | 43,567.0 | 36,868.0 | 38,957.0 | 30,773.0 | 23,573.0 | - | - |
| 8,167.0 |
| 7,760.0 |
| 6,883.0 |
| - |
| 6,891.0 |
| 7,051.0 |
| 8,572.0 |
| 7,883.0 |
| 7,461.0 |
| 258.0 |
| - |
| - |
| Property,Plant & Equipment Net | 6,676.0 | 6,336.0 | 6,209.0 | - | 5,415.0 | 4,833.0 | 6,055.0 | 5,390.0 | 5,653.0 | 1,649.0 | - | - |
| Long Term Investments | 1,730.0 | 1,496.0 | 1,518.0 | - | 1,839.0 | 1,334.0 | 864.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19,547.0 | 19,120.0 | 19,676.0 | - | 19,770.0 | 20,028.0 | 21,159.0 | 39,920.0 | 38,910.0 | 8,406.0 | 8,406.0 | - |
| Intangible Assets | 4,533.0 | 4,988.0 | 6,468.0 | - | 7,461.0 | 9,115.0 | 18,107.0 | 28,265.0 | 35,053.0 | 8,577.0 | - | - |
| Operating Lease Right Of Use Assets | 640.0 | 660.0 | 725.0 | - | 871.0 | 1,121.0 | 1,780.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5,376.0 | 5,650.0 | 7,311.0 | - | 6,985.0 | 6,733.0 | 10,428.0 | 1,862.0 | 1,364.0 | 626.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 101,286.0 | 79,746.0 | 89,611.0 | - | 92,735.0 | 123,415.0 | 118,861.0 | 122,281.0 | 118,206.0 | 45,122.0 | - | - |
| 5,204.0 |
| 6,573.0 |
| - |
| 5,823.0 |
| 6,357.0 |
| 7,737.0 |
| 7,873.0 |
| 6,329.0 |
| 2,981.0 |
| - |
| - |
| Deferred Revenue Current | 13,334.0 | 13,673.0 | 15,542.0 | 14,724.0 | 14,261.0 | 13,201.0 | 14,881.0 | 12,024.0 | 10,265.0 | 3,632.0 | - | - |
| Operating Lease Liabilities Current | 246.0 | 236.0 | 260.0 | - | 287.0 | 328.0 | 432.0 | - | - | - | - | - |
| Accrued Expenses | 8,315.0 | 6,597.0 | 8,874.0 | - | 7,578.0 | 7,166.0 | 9,773.0 | 7,661.0 | 7,119.0 | 4,217.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 63,269.0 | 46,527.0 | 51,654.0 | - | 56,219.0 | 54,132.0 | 52,456.0 | 45,892.0 | 38,135.0 | 25,310.0 | - | - |
| 522.0 |
| 630.0 |
| - |
| 720.0 |
| 897.0 |
| 1,360.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 13,596.0 | 12,292.0 | 14,744.0 | 13,301.0 | 13,312.0 | 12,391.0 | 12,919.0 | 10,223.0 | 8,431.0 | 4,089.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 2,173.0 | 3,110.0 | 6,110.0 | 8,607.0 | 939.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,378.0 | 2,951.0 | 3,223.0 | - | 3,653.0 | 3,923.0 | 5,383.0 | 6,797.0 | 9,339.0 | 3,501.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 103,756.0 | 81,133.0 | 92,636.0 | - | 94,315.0 | 115,390.0 | 115,077.0 | 106,910.0 | 98,966.0 | 43,550.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 3,325.0 | (1,160.0) | (6,732.0) | - | (8,188.0) | (13,751.0) | (16,891.0) | (9,253.0) | (5,609.0) | (3,937.0) | - | - |
| Accumulated Other Comprehensive Income | (719.0) | (939.0) | (1,001.0) | - | (431.0) | (314.0) | (709.0) | 130.0 | (595.0) | (324.0) | - | - |
| Treasury Stock | - | - | - | - | 964.0 | 305.0 | 65.0 | 1,440.0 | 752.0 | 0.0 | - | - |
| Minority Interest | 0.0 | 95.0 | 97.0 | - | 105.0 | 5,074.0 | 4,729.0 | 5,661.0 | 5,766.0 | 0.0 | - | - |
| Total Stockholders Equity | (2,470.0) | (1,482.0) | (3,122.0) | (2,755.0) | (1,685.0) | 2,479.0 | (1,574.0) | 9,326.0 | 13,243.0 | 1,466.0 | 2,904.0 | 4,014.0 |
| Total Equity | (2,470.0) | (1,387.0) | (3,025.0) | (2,755.0) | (1,580.0) | 7,553.0 | 3,155.0 | 17,485.0 | 20,578.0 | 1,466.0 | 2,904.0 | 4,014.0 |
| 20,981.0 |
| - |
| 17,477.0 |
| 29,714.0 |
| 42,754.0 |
| 37,929.0 |
| 39,916.0 |
| 7,309.0 |
| - |
| - |
| Working Capital | (5,667.0) | (10,298.0) | (9,303.0) | - | (11,186.0) | (10,565.0) | (15,588.0) | (6,935.0) | (7,362.0) | (1,737.0) | - | - |
| Book Value | (2,470.0) | (1,482.0) | (3,122.0) | (2,755.0) | (1,685.0) | 2,479.0 | (1,574.0) | 9,326.0 | 13,243.0 | 1,466.0 | 2,904.0 | 4,014.0 |
| Tangible Book Value | (26,550.0) | (25,590.0) | (29,266.0) | - | (28,916.0) | (26,664.0) | (40,840.0) | (58,859.0) | (60,720.0) | (15,517.0) | (5,502.0) | - |
| 14,201.0 |
| 11,304.0 |
| 11,221.0 |
| 9,302.0 |
| 9,193.0 |
| 9,040.0 |
| 15,152.0 |
| 15,312.0 |
| 15,324.0 |
| 9,474.0 |
| 9,213.0 |
| 9,554.0 |
| 8,822.0 |
| 7,226.0 |
| 5,871.0 |
| 6,322.0 |
| 5,654.0 |
| 5,999.0 |
| 5,398.0 |
| - |
| Restricted Cash | 175.0 | 178.0 | 164.0 | 153.0 | 124.0 | 118.0 | 127.0 | 272.0 | - | 300.0 | 534.0 | 889.0 | 827.0 | 930.0 | 891.0 | 761.0 | 725.0 | 730.0 | 616.0 | 629.0 | 499.0 | 473.0 | 509.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,322.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11,578.0 | 11,528.0 | 9,569.0 | 7,700.0 | 3,633.0 | 4,550.0 | 5,830.0 | 8,607.0 | - | 4,909.0 | 9,477.0 | 22,406.0 | 11,719.0 | 14,244.0 | 14,201.0 | 11,304.0 | 11,221.0 | 9,302.0 | 9,193.0 | 9,040.0 | 17,474.0 | 15,312.0 | 15,324.0 | 9,474.0 | 9,213.0 | 9,554.0 | 8,822.0 | 7,226.0 | 5,871.0 | 6,322.0 | 5,654.0 | 5,999.0 | 5,398.0 | - |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | 25,854.0 | 17,585.0 | 11,721.0 | 9,785.0 | 10,298.0 | 11,391.0 | 8,563.0 | 12,482.0 | - | 11,431.0 | 12,912.0 | 14,177.0 | 12,914.0 | 10,909.0 | 12,788.0 | 11,377.0 | 11,643.0 | 12,484.0 | 11,586.0 | 10,517.0 | 11,113.0 | 11,201.0 | 10,561.0 | 9,420.0 | 9,716.0 | 8,834.0 | 8,830.0 | 5,257.0 | 5,075.0 | 4,887.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | 15,052.0 | 10,437.0 | 6,949.0 | 7,415.0 | 6,716.0 | 5,953.0 | 4,782.0 | 4,776.0 | - | 6,172.0 | 5,898.0 | 5,442.0 | 4,223.0 | 3,828.0 | 3,402.0 | 3,393.0 | 3,602.0 | 3,281.0 | 3,135.0 | 3,360.0 | 3,793.0 | 3,642.0 | 2,933.0 | 2,538.0 | 2,594.0 | 2,466.0 | 3,504.0 | 1,446.0 | 1,655.0 | 1,619.0 | - | - | - | - |
| Prepaid Expenses | 729.0 | 552.0 | - | - | 564.0 | 762.0 | - | 641.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Current Assets | 9,886.0 | 9,594.0 | 8,436.0 | 12,644.0 | 9,610.0 | 10,681.0 | 10,792.0 | 10,827.0 | - | 11,157.0 | 11,526.0 | 10,184.0 | 9,556.0 | 8,378.0 | 8,021.0 | 7,668.0 | 7,711.0 | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | 70,607.0 | 57,602.0 | 43,102.0 | 42,925.0 | 36,229.0 | 37,543.0 | 34,627.0 | 42,351.0 | - | 38,787.0 | 45,033.0 | 57,179.0 | 43,555.0 | 42,339.0 | 43,567.0 | 38,614.0 | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 15,445.0 | 14,843.0 | 15,256.0 | 14,648.0 | 14,096.0 | 14,010.0 | 13,663.0 | 13,092.0 | - | 13,675.0 | 12,306.0 | 16,576.0 | 15,930.0 | 15,469.0 | 15,184.0 | - | - | - | - | - | - | - | - | 13,114.0 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 8,500.0 | 8,167.0 | 8,718.0 | 8,265.0 | 7,760.0 | 7,710.0 | 7,426.0 | 6,883.0 | - | 7,828.0 | 6,891.0 | 9,651.0 | 9,269.0 | 8,912.0 | 8,753.0 | - | ||||||||||||||||||
| Property,Plant & Equipment Net | 6,945.0 | 6,676.0 | 6,538.0 | 6,383.0 | 6,336.0 | 6,300.0 | 6,237.0 | 6,209.0 | - | 5,847.0 | 5,415.0 | 6,925.0 | 6,661.0 | 6,557.0 | 6,431.0 | 6,344.0 | ||||||||||||||||||
| Long Term Investments | 2,484.0 | 1,730.0 | 1,760.0 | 1,591.0 | 1,496.0 | 1,302.0 | 1,293.0 | 1,518.0 | - | 1,534.0 | 1,839.0 | 1,827.0 | 1,875.0 | 1,670.0 | 1,624.0 | 1,655.0 | 1,073.0 | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | 19,504.0 | 19,547.0 | 19,358.0 | 19,315.0 | 19,120.0 | 19,654.0 | 19,640.0 | 19,676.0 | - | 19,366.0 | 19,770.0 | 40,701.0 | 40,741.0 | 40,839.0 | 40,829.0 | 40,643.0 | 40,644.0 | 41,691.0 | ||||||||||||||||
| Intangible Assets | 4,439.0 | 4,533.0 | 4,628.0 | 4,868.0 | 4,988.0 | 5,374.0 | 5,538.0 | 6,468.0 | - | 6,728.0 | 7,461.0 | 12,319.0 | 13,014.0 | 13,729.0 | 14,429.0 | 15,257.0 | 16,064.0 | |||||||||||||||||
| Operating Lease Right Of Use Assets | 661.0 | 640.0 | 675.0 | 695.0 | 660.0 | 716.0 | 643.0 | 725.0 | - | 727.0 | 871.0 | 1,953.0 | 2,044.0 | 2,088.0 | 2,117.0 | 2,179.0 | ||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Current Assets | 5,221.0 | 5,376.0 | 5,368.0 | 5,745.0 | 5,650.0 | 6,390.0 | 6,914.0 | 7,311.0 | - | 6,639.0 | 6,985.0 | 11,456.0 | 11,502.0 | 11,357.0 | 11,196.0 | 11,061.0 | 10,647.0 | |||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Assets | 114,913.0 | 101,286.0 | 87,479.0 | 86,869.0 | 79,746.0 | 82,687.0 | 80,190.0 | 89,611.0 | - | 85,172.0 | 92,735.0 | 135,677.0 | 122,678.0 | 121,752.0 | 123,415.0 | 118,948.0 | ||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | 45,261.0 | 33,630.0 | 23,794.0 | 25,349.0 | 20,832.0 | 24,095.0 | 20,586.0 | 18,598.0 | - | 22,507.0 | 27,143.0 | 26,772.0 | 23,029.0 | 21,545.0 | 21,696.0 | 19,792.0 | 19,500.0 | 20,065.0 | 19,411.0 | 18,097.0 | 19,748.0 | 20,853.0 | 18,534.0 | 14,422.0 | 16,916.0 | 15,064.0 | 14,644.0 | 14,050.0 | 12,412.0 | 12,881.0 | - | - | - | - |
| Short Term Debt | 7,550.0 | 7,990.0 | 7,394.0 | 4,845.0 | 5,204.0 | 6,711.0 | 6,098.0 | 6,573.0 | - | 6,767.0 | 5,823.0 | 16,280.0 | 6,427.0 | 8,748.0 | 6,362.0 | 6,536.0 | 10,345.0 | |||||||||||||||||
| Deferred Revenue Current | 13,193.0 | 13,334.0 | 12,649.0 | 13,907.0 | 13,673.0 | 14,853.0 | 15,034.0 | 15,542.0 | 14,724.0 | 14,106.0 | 14,261.0 | 13,426.0 | 13,765.0 | 13,641.0 | 16,525.0 | 15,259.0 | ||||||||||||||||||
| Operating Lease Liabilities Current | 250.0 | 246.0 | 247.0 | 239.0 | 236.0 | 246.0 | 242.0 | 260.0 | - | 247.0 | 287.0 | 439.0 | 443.0 | 440.0 | 436.0 | 424.0 | ||||||||||||||||||
| Accrued Expenses | 8,594.0 | 8,315.0 | 6,679.0 | 6,321.0 | 6,597.0 | 6,374.0 | 6,016.0 | 8,874.0 | - | 7,915.0 | 7,578.0 | 10,081.0 | 8,808.0 | 7,728.0 | 9,549.0 | 8,715.0 | 8,758.0 | |||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Liabilities | 74,598.0 | 63,269.0 | 50,516.0 | 50,422.0 | 46,527.0 | 52,033.0 | 47,734.0 | 51,654.0 | - | 52,007.0 | 56,219.0 | 69,702.0 | 55,483.0 | 54,856.0 | 54,132.0 | |||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | 23,611.0 | 23,513.0 | 23,849.0 | 23,936.0 | 19,363.0 | 17,811.0 | 19,382.0 | 23,015.0 | - | 20,562.0 | 21,131.0 | 31,699.0 | 37,167.0 | 37,935.0 | 41,622.0 | 43,325.0 | 43,608.0 | 44,319.0 | 45,973.0 | 48,640.0 | 40,507.0 | 40,414.0 | 44,770.0 | 43,061.0 | 41,374.0 | 44,948.0 | 47,284.0 | 33,836.0 | 10,679.0 | 10,650.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 495.0 | 481.0 | 517.0 | 555.0 | 522.0 | 581.0 | 520.0 | 630.0 | - | 584.0 | 720.0 | 1,657.0 | 1,746.0 | 1,791.0 | 1,787.0 | |||||||||||||||||||
| Deferred Revenue Non-Current | 14,259.0 | 13,596.0 | 12,459.0 | 12,413.0 | 12,292.0 | 12,859.0 | 13,116.0 | 14,744.0 | 13,301.0 | 12,983.0 | 13,312.0 | 12,915.0 | 12,903.0 | 12,641.0 | 14,276.0 | 13,422.0 | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,184.0 | 2,010.0 | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | 3,849.0 | 3,378.0 | 3,275.0 | 3,122.0 | 2,951.0 | 2,781.0 | 2,681.0 | 3,223.0 | - | 2,988.0 | 3,653.0 | 5,197.0 | 5,245.0 | 5,276.0 | 5,360.0 | 5,433.0 | ||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Liabilities | 116,317.0 | 103,756.0 | 90,099.0 | 89,893.0 | 81,133.0 | 85,484.0 | 82,913.0 | 92,636.0 | - | 88,540.0 | 94,315.0 | 121,483.0 | 112,735.0 | 112,608.0 | 115,390.0 | 112,482.0 | ||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Retained Earnings | 6,343.0 | 3,325.0 | 1,420.0 | (567.0) | (1,160.0) | (3,478.0) | (4,001.0) | (6,732.0) | - | (7,102.0) | (8,188.0) | (8,190.0) | (12,033.0) | (12,864.0) | (13,751.0) | (14,978.0) | (15,810.0) | |||||||||||||||||
| Accumulated Other Comprehensive Income | (709.0) | (719.0) | (654.0) | (926.0) | (939.0) | (864.0) | (805.0) | (1,001.0) | - | (920.0) | (431.0) | (394.0) | (347.0) | (294.0) | (314.0) | |||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 964.0 | 305.0 | 305.0 | 305.0 | 305.0 | 305.0 | 305.0 | 65.0 | ||||||||||||||||
| Minority Interest | - | - | 0.0 | 0.0 | 95.0 | 97.0 | 99.0 | 97.0 | - | 101.0 | 105.0 | 5,240.0 | 5,118.0 | 5,099.0 | 5,074.0 | 5,056.0 | 4,977.0 | |||||||||||||||||
| Total Stockholders Equity | (1,404.0) | (2,470.0) | (2,620.0) | (3,024.0) | (1,482.0) | (2,894.0) | (2,822.0) | (3,122.0) | (2,755.0) | (3,469.0) | (1,685.0) | 8,954.0 | 4,825.0 | 3,487.0 | 2,479.0 | 883.0 | ||||||||||||||||||
| Total Equity | (1,404.0) | (2,470.0) | (2,620.0) | (3,024.0) | (1,387.0) | (2,542.0) | (2,509.0) | (3,025.0) | (2,755.0) | (3,368.0) | (1,580.0) | 14,194.0 | 9,943.0 | 8,586.0 | 7,553.0 | 5,939.0 | 4,558.0 | 3,155.0 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 31,161.0 | 31,503.0 | 31,243.0 | 28,781.0 | 24,567.0 | 24,522.0 | 25,480.0 | 29,588.0 | - | 27,329.0 | 26,954.0 | 47,979.0 | 43,594.0 | 46,683.0 | 47,984.0 | 49,861.0 | 53,953.0 | 52,056.0 | 51,922.0 | 53,524.0 | 48,657.0 | 49,558.0 | 51,903.0 | 49,390.0 | 49,060.0 | 49,790.0 | 55,672.0 | 36,336.0 | 13,144.0 | 13,631.0 | - | - | - | - |
| Net debt | 19,583.0 | 19,975.0 | 21,674.0 | 21,081.0 | 20,934.0 | 19,972.0 | 19,650.0 | 20,981.0 | - | 22,420.0 | 17,477.0 | 25,573.0 | 31,875.0 | 32,439.0 | 33,783.0 | 38,557.0 | 42,732.0 | 42,754.0 | ||||||||||||||||
| Working Capital | (3,991.0) | (5,667.0) | (7,414.0) | (7,497.0) | (10,298.0) | (14,490.0) | (13,107.0) | (9,303.0) | - | (13,220.0) | (11,186.0) | (12,523.0) | (11,928.0) | (12,517.0) | (10,565.0) | (11,688.0) | (13,198.0) | |||||||||||||||||
| Book Value | (1,404.0) | (2,470.0) | (2,620.0) | (3,024.0) | (1,482.0) | (2,894.0) | (2,822.0) | (3,122.0) | (2,755.0) | (3,469.0) | (1,685.0) | 8,954.0 | 4,825.0 | 3,487.0 | 2,479.0 | 883.0 | (419.0) | (1,574.0) | ||||||||||||||||
| Tangible Book Value | (25,347.0) | (26,550.0) | (26,606.0) | (27,207.0) | (25,590.0) | (27,922.0) | (28,000.0) | (29,266.0) | - | (29,563.0) | (28,916.0) | (44,066.0) | (48,930.0) | (51,081.0) | (52,779.0) | (55,017.0) | (57,127.0) | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 850.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,906.0 |
| 6,929.0 |
| 6,461.0 |
| 6,445.0 |
| 6,326.0 |
| 6,049.0 |
| 4,144.0 |
| 5,194.0 |
| 4,655.0 |
| 4,441.0 |
| 3,326.0 |
| 3,321.0 |
| 3,497.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,090.0 |
| 36,868.0 |
| 35,316.0 |
| 33,655.0 |
| 42,959.0 |
| 43,125.0 |
| 41,231.0 |
| 30,773.0 |
| 32,205.0 |
| 30,384.0 |
| 36,407.0 |
| 24,247.0 |
| 20,764.0 |
| 23,573.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,461.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,380.0 |
| 6,055.0 |
| 5,568.0 |
| 5,505.0 |
| 5,228.0 |
| 5,240.0 |
| 5,303.0 |
| 5,653.0 |
| 5,400.0 |
| 5,438.0 |
| 5,805.0 |
| 1,562.0 |
| 1,684.0 |
| 1,649.0 |
| - |
| - |
| - |
| - |
| 864.0 |
| 768.0 |
| 782.0 |
| 2,972.0 |
| 3,649.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,998.0 |
| 40,015.0 |
| 39,651.0 |
| 39,504.0 |
| 39,656.0 |
| 38,910.0 |
| 39,407.0 |
| 38,930.0 |
| 38,840.0 |
| 8,406.0 |
| 9,797.0 |
| 8,406.0 |
| - |
| - |
| - |
| - |
| 18,107.0 |
| 19,719.0 |
| 20,948.0 |
| 23,787.0 |
| 25,208.0 |
| 26,737.0 |
| 35,053.0 |
| 31,580.0 |
| 33,283.0 |
| 36,571.0 |
| 7,595.0 |
| 8,663.0 |
| 8,577.0 |
| - |
| - |
| - |
| - |
| 1,787.0 |
| 1,780.0 |
| 1,630.0 |
| 1,527.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,428.0 |
| 9,801.0 |
| 4,856.0 |
| 2,698.0 |
| 2,625.0 |
| 2,548.0 |
| 1,364.0 |
| 1,681.0 |
| 1,492.0 |
| 1,334.0 |
| 1,446.0 |
| 680.0 |
| 626.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121,276.0 |
| 118,861.0 |
| 115,520.0 |
| 109,892.0 |
| 121,241.0 |
| 123,381.0 |
| 123,217.0 |
| 118,206.0 |
| 117,494.0 |
| 116,040.0 |
| 125,632.0 |
| 68,916.0 |
| 43,879.0 |
| 45,122.0 |
| - |
| - |
| - |
| - |
| 7,737.0 |
| 5,949.0 |
| 4,884.0 |
| 8,150.0 |
| 9,144.0 |
| 7,133.0 |
| 6,329.0 |
| 7,686.0 |
| 4,842.0 |
| 8,388.0 |
| 2,500.0 |
| 2,465.0 |
| 2,981.0 |
| - |
| - |
| - |
| - |
| 15,341.0 |
| 14,881.0 |
| 13,568.0 |
| 13,043.0 |
| 12,079.0 |
| 11,965.0 |
| 11,495.0 |
| 10,265.0 |
| 10,726.0 |
| 10,354.0 |
| 9,215.0 |
| 3,916.0 |
| 4,414.0 |
| 3,632.0 |
| - |
| - |
| - |
| - |
| 435.0 |
| 432.0 |
| 412.0 |
| 416.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,773.0 |
| 8,092.0 |
| 7,455.0 |
| 7,606.0 |
| 7,216.0 |
| 6,952.0 |
| 7,119.0 |
| 6,798.0 |
| 6,376.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,302.0 |
| 54,288.0 |
| 52,456.0 |
| 47,020.0 |
| 43,479.0 |
| 47,583.0 |
| 49,178.0 |
| 44,114.0 |
| 38,135.0 |
| 42,126.0 |
| 36,636.0 |
| 41,369.0 |
| 25,823.0 |
| 23,948.0 |
| 25,310.0 |
| - |
| - |
| - |
| - |
| 1,829.0 |
| 1,383.0 |
| 1,360.0 |
| 1,234.0 |
| 1,138.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,450.0 |
| 12,919.0 |
| 11,780.0 |
| 11,135.0 |
| 10,064.0 |
| 9,735.0 |
| 9,464.0 |
| 8,431.0 |
| 8,878.0 |
| 8,330.0 |
| 7,907.0 |
| 4,154.0 |
| 4,484.0 |
| 4,089.0 |
| - |
| - |
| - |
| - |
| 3,110.0 |
| 4,605.0 |
| 4,688.0 |
| 5,808.0 |
| - |
| 6,334.0 |
| 8,607.0 |
| 7,124.0 |
| 7,726.0 |
| 5,305.0 |
| - |
| - |
| 939.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,762.0 |
| 5,383.0 |
| 6,628.0 |
| 6,525.0 |
| 6,567.0 |
| 6,787.0 |
| 7,045.0 |
| 9,339.0 |
| 7,847.0 |
| 8,435.0 |
| 9,066.0 |
| 2,733.0 |
| 3,036.0 |
| 3,501.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116,108.0 |
| 115,077.0 |
| 111,401.0 |
| 109,779.0 |
| 104,721.0 |
| 106,114.0 |
| 105,393.0 |
| 98,966.0 |
| 100,225.0 |
| 98,349.0 |
| 105,626.0 |
| 66,546.0 |
| 42,147.0 |
| 43,550.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16,891.0) |
| (17,775.0) |
| (21,053.0) |
| (8,813.0) |
| (7,937.0) |
| (7,438.0) |
| (5,609.0) |
| (7,805.0) |
| (6,859.0) |
| (5,366.0) |
| (3,309.0) |
| (3,883.0) |
| (3,937.0) |
| - |
| - |
| - |
| - |
| (553.0) |
| (660.0) |
| (709.0) |
| (565.0) |
| (525.0) |
| (456.0) |
| (334.0) |
| (121.0) |
| (595.0) |
| (207.0) |
| (553.0) |
| (504.0) |
| (308.0) |
| (356.0) |
| (324.0) |
| - |
| - |
| - |
| - |
| 65.0 |
| 65.0 |
| 1,487.0 |
| 1,487.0 |
| 1,477.0 |
| 752.0 |
| 1,136.0 |
| 1,113.0 |
| 175.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 4,729.0 |
| 5,544.0 |
| 4,803.0 |
| 6,833.0 |
| 6,648.0 |
| 6,495.0 |
| 5,766.0 |
| 5,989.0 |
| 5,858.0 |
| 5,939.0 |
| 126.0 |
| 125.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| (419.0) |
| (1,574.0) |
| (2,449.0) |
| (6,464.0) |
| 7,592.0 |
| 8,563.0 |
| 10,485.0 |
| 13,243.0 |
| 10,947.0 |
| 11,532.0 |
| 13,880.0 |
| 2,065.0 |
| 1,442.0 |
| 1,466.0 |
| 1,689.0 |
| - |
| 2,904.0 |
| 4,014.0 |
| 3,095.0 |
| (1,661.0) |
| 14,425.0 |
| 15,211.0 |
| 16,980.0 |
| 20,578.0 |
| 18,924.0 |
| 19,139.0 |
| 19,819.0 |
| 2,191.0 |
| 1,567.0 |
| 1,466.0 |
| 1,689.0 |
| - |
| 2,904.0 |
| 4,014.0 |
| 42,729.0 |
| 44,484.0 |
| 31,183.0 |
| 34,246.0 |
| 36,579.0 |
| 39,916.0 |
| 39,847.0 |
| 40,236.0 |
| 46,850.0 |
| 29,110.0 |
| 7,273.0 |
| 7,309.0 |
| - |
| - |
| - |
| - |
| (15,588.0) |
| (11,704.0) |
| (9,824.0) |
| (4,624.0) |
| (6,053.0) |
| (2,883.0) |
| (7,362.0) |
| (9,921.0) |
| (6,252.0) |
| (4,962.0) |
| (1,576.0) |
| (3,184.0) |
| (1,737.0) |
| - |
| - |
| - |
| - |
| (2,449.0) |
| (6,464.0) |
| 7,592.0 |
| 8,563.0 |
| 10,485.0 |
| 13,243.0 |
| 10,947.0 |
| 11,532.0 |
| 13,880.0 |
| 2,065.0 |
| 1,442.0 |
| 1,466.0 |
| 1,689.0 |
| - |
| 2,904.0 |
| 4,014.0 |
| (61,372.0) |
| (62,166.0) |
| (67,427.0) |
| (55,846.0) |
| (56,149.0) |
| (55,908.0) |
| (60,720.0) |
| (60,040.0) |
| (60,681.0) |
| (61,531.0) |
| (13,936.0) |
| (17,018.0) |
| (15,517.0) |
| - |
| - |
| - |
| - |