| (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 | 420.0 | 549.0 | 686.0 | 315.0 | 872.0 | 1,158.0 | 1,192.0 | 135.0 | 137.0 | 359.0 | 133.0 | 192.0 | 187.0 | 296.0 | 165.0 | 449.0 | 534.3 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 420.0 | 549.0 | 686.0 | 315.0 | 872.0 | 1,158.0 | 1,192.0 | 135.0 | 137.0 | 359.0 | 133.0 | 192.0 | 187.0 | 296.0 | 165.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,408.0 | 1,304.0 | 1,210.0 | 1,195.0 | 1,438.0 | 1,520.0 | 1,063.0 | 1,012.0 | 924.0 | 926.0 | 901.0 | 932.0 | 852.0 | 867.0 | 906.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 189.0 | 188.0 | 190.0 | 192.0 | 208.0 | 223.0 | 123.0 | 99.0 | 95.0 | 82.0 | 84.0 | 110.0 | 91.0 | 93.0 | 89.1 | 76.6 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,176.0 | 5,771.0 | 5,232.0 | 5,103.0 | 4,795.0 | 4,619.0 | 4,229.0 | 3,970.0 | 3,671.0 | 3,429.0 | 3,232.0 | 3,126.0 | 2,806.0 | 2,624.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 5,167.0 | 5,615.0 | 4,410.0 | 3,978.0 | 4,010.0 | 4,013.0 | 3,966.0 | 3,429.0 | 3,748.0 | 3,728.0 | 3,492.0 | 3,224.0 | 3,120.0 | 3,364.0 | 3,939.9 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 5,671.0 | 6,217.0 | 4,713.0 | 3,980.0 | 4,012.0 | 4,015.0 | 4,770.0 | 3,893.0 | 3,784.0 | 3,734.0 | 3,651.0 | 3,742.0 | 3,332.0 | 3,374.0 | 4,509.3 | 2,990.2 | ||||
| (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 | 393.0 | 420.0 | 432.0 | 319.0 | 188.0 | 549.0 | 764.0 | 271.0 | 474.0 | 686.0 | 143.0 | 126.0 | 175.0 | 315.0 | 700.0 | |||||||||||||||||||||||||
| 253.9 |
| 167.6 |
| 149.6 |
| - |
| - |
| - |
| - |
| - |
| 449.0 |
| 534.3 |
| 253.9 |
| 167.6 |
| 149.6 |
| 845.3 |
| 827.3 |
| 832.9 |
| - |
| - |
| 91.4 |
| 102.1 |
| - |
| - |
| Prepaid Expenses | 361.0 | 351.0 | 286.0 | 196.0 | 223.0 | 157.0 | 112.0 | 144.0 | 150.0 | 155.0 | 207.0 | 186.0 | 105.0 | 91.0 | 87.5 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 329.9 | 310.8 | 317.8 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,378.0 | 2,392.0 | 2,372.0 | 1,898.0 | 2,741.0 | 3,058.0 | 2,490.0 | 1,390.0 | 1,306.0 | 1,531.0 | 1,501.0 | 1,603.0 | 1,383.0 | 1,561.0 | 1,401.3 | 1,605.4 | 1,679.4 | 1,496.8 | - | - |
| 2,543.3 |
| 2,487.2 |
| 2,339.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,973.0 | 3,658.0 | 3,416.0 | 3,337.0 | 3,088.0 | 2,992.0 | 2,776.0 | 2,682.0 | 2,526.0 | 2,400.0 | 2,307.0 | 2,193.0 | 2,001.0 | 1,868.0 | 1,743.5 | 1,652.8 | (1,513.4) | - | - | - |
| Property,Plant & Equipment Net | 2,203.0 | 2,113.0 | 1,816.0 | 1,766.0 | 1,707.0 | 1,627.0 | 1,453.0 | 1,288.0 | 1,145.0 | 1,029.0 | 925.0 | 933.0 | 805.0 | 756.0 | 799.8 | 834.4 | 825.9 | 879.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 136.0 | 123.0 | 135.0 | 132.0 | 141.0 | 521.0 | 482.0 | 436.0 | 462.0 | 443.0 | 473.0 | 46.0 | 45.0 | 46.0 | 45.0 | 45.0 | 46.3 | - | - | - |
| Goodwill | 8,945.0 | 8,856.0 | 7,733.0 | 7,220.0 | 7,095.0 | 6,873.0 | 6,619.0 | 6,563.0 | 6,335.0 | 6,000.0 | 5,905.0 | 6,032.0 | 5,649.0 | 5,536.0 | 5,796.0 | 5,101.9 | 5,083.9 | 5,054.9 | - | - |
| Intangible Assets | 1,636.0 | 1,763.0 | 1,166.0 | 1,092.0 | 1,167.0 | 1,167.0 | 1,121.0 | 1,207.0 | 1,119.0 | 949.0 | 984.0 | 1,071.0 | 896.0 | 872.0 | 1,035.6 | 796.4 | 823.7 | 827.4 | - | - |
| Operating Lease Right Of Use Assets | 657.0 | 651.0 | 602.0 | 585.0 | 597.0 | 604.0 | 518.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 4.0 | 32.0 | 37.0 | 33.0 | 24.0 | 15.0 | 18.0 | 7.0 | - | - | - | - |
| Other Non-Current Assets | 270.0 | 255.0 | 198.0 | 144.0 | 163.0 | 176.0 | 160.0 | 119.0 | 136.0 | 148.0 | 174.0 | 172.0 | 215.0 | 205.0 | 281.0 | 189.5 | 150.7 | 145.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,225.0 | 16,153.0 | 14,022.0 | 12,837.0 | 13,611.0 | 14,026.0 | 12,843.0 | 11,003.0 | 10,503.0 | 10,100.0 | 9,962.0 | 9,857.0 | 8,948.0 | 9,284.0 | 9,313.4 | 8,527.6 | 8,563.6 | 8,403.8 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 504.0 | 602.0 | 303.0 | 2.0 | 2.0 | 2.0 | 804.0 | 464.0 | 36.0 | 6.0 | 159.0 | 518.0 | 212.0 | 10.0 | 569.4 | 349.0 | 170.5 | 5.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 174.0 | 173.0 | 153.0 | 153.0 | 151.0 | 141.0 | 145.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 338.0 | 306.0 | 287.0 | 392.0 | 460.0 | 356.0 | 223.0 | 274.0 | 246.0 | 254.0 | 257.0 | 277.0 | 283.0 | 335.0 | 348.0 | 337.1 | 322.7 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,278.0 | 2,169.0 | 1,815.0 | 1,551.0 | 1,753.0 | 1,776.0 | 1,990.0 | 1,485.0 | 1,057.0 | 981.0 | 1,173.0 | 1,709.0 | 1,132.0 | 1,048.0 | 1,561.2 | 1,214.3 | 1,059.2 | 1,224.8 | - | - |
| 2,641.2 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 537.0 | 535.0 | 503.0 | 489.0 | 494.0 | 499.0 | 413.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 264.0 | 243.0 | 170.0 | 191.0 | 157.0 | 204.0 | 192.0 | 187.0 | 184.0 | 193.0 | 188.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 957.0 | 938.0 | 876.0 | 812.0 | 792.0 | 847.0 | 711.0 | 745.0 | 663.0 | 654.0 | 514.0 | 594.0 | 723.0 | 636.0 | 666.7 | 618.1 | 556.2 | 475.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,019.0 | 9,340.0 | 7,680.0 | 6,907.0 | 7,128.0 | 7,217.0 | 7,156.0 | 5,736.0 | 5,548.0 | 5,440.0 | 5,249.0 | 5,527.0 | 4,975.0 | 5,098.0 | 5,598.4 | 4,473.6 | 4,552.2 | 4,778.7 | - | - |
| 2.1 |
| 2.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9,994.0 | 9,360.0 | 8,825.0 | 8,290.0 | 7,649.0 | 9,303.0 | 8,174.0 | 7,602.0 | 7,138.0 | 6,613.0 | 6,199.0 | 5,723.0 | 5,358.0 | 4,690.0 | 4,263.6 | 3,867.4 | 3,216.6 | 2,561.7 | - | - |
| Accumulated Other Comprehensive Income | (27.0) | (88.0) | (14.0) | (21.0) | (14.0) | (21.0) | (39.0) | (59.0) | (48.0) | (72.0) | (38.0) | (27.0) | (8.0) | 14.0 | (8.1) | 10.6 | (21.0) | (68.1) | - | - |
| Treasury Stock | 5,180.0 | 4,857.0 | 4,826.0 | 4,673.0 | 3,453.0 | 5,366.0 | 5,218.0 | 4,996.0 | 4,783.0 | 4,460.0 | 3,960.0 | 3,815.0 | 3,783.0 | 2,914.0 | 2,912.3 | 2,158.1 | (1,510.5) | 1,152.9 | - | - |
| Minority Interest | 36.0 | 35.0 | 35.0 | 37.0 | 39.0 | 50.0 | 46.0 | 51.0 | 34.0 | 32.0 | 29.0 | 29.0 | 25.0 | 23.0 | 22.1 | 20.6 | 21.8 | 20.2 | - | - |
| Total Stockholders Equity | 7,170.0 | 6,778.0 | 6,307.0 | 5,893.0 | 6,444.0 | 6,759.0 | 5,641.0 | 5,216.0 | 4,921.0 | 4,628.0 | 4,684.0 | 4,301.0 | 3,948.0 | 4,163.0 | 3,692.9 | 4,033.5 | 3,989.6 | 3,604.9 | 3,345.7 | 3,038.8 |
| Total Equity | 7,206.0 | 6,813.0 | 6,342.0 | 5,930.0 | 6,483.0 | 6,809.0 | 5,687.0 | 5,267.0 | 4,955.0 | 4,660.0 | 4,713.0 | 4,330.0 | 3,973.0 | 4,186.0 | 3,715.0 | 4,054.0 | 4,011.5 | 3,625.1 | 3,345.7 | 3,038.8 |
| 170.5 |
| 5.1 |
| - |
| - |
| Net debt | 5,251.0 | 5,668.0 | 4,027.0 | 3,665.0 | 3,140.0 | 2,857.0 | 3,578.0 | 3,758.0 | 3,647.0 | 3,375.0 | 3,518.0 | 3,550.0 | 3,145.0 | 3,078.0 | 4,344.3 | 2,541.2 | (363.7) | (248.8) | - | - |
| Working Capital | 100.0 | 223.0 | 557.0 | 347.0 | 988.0 | 1,282.0 | 500.0 | (95.0) | 249.0 | 550.0 | 328.0 | (106.0) | 251.0 | 513.0 | (159.9) | 391.1 | 620.2 | 272.1 | - | - |
| Book Value | 7,170.0 | 6,778.0 | 6,307.0 | 5,893.0 | 6,444.0 | 6,759.0 | 5,641.0 | 5,216.0 | 4,921.0 | 4,628.0 | 4,684.0 | 4,301.0 | 3,948.0 | 4,163.0 | 3,692.9 | 4,033.5 | 3,989.6 | 3,604.9 | 3,345.7 | 3,038.8 |
| Tangible Book Value | (3,411.0) | (3,841.0) | (2,592.0) | (2,419.0) | (1,818.0) | (1,281.0) | (2,099.0) | (2,554.0) | (2,533.0) | (2,321.0) | (2,205.0) | (2,802.0) | (2,597.0) | (2,245.0) | (3,138.7) | (1,864.9) | (1,918.0) | (2,277.4) | - | - |
| 790.0 |
| 712.0 |
| 872.0 |
| 987.0 |
| 560.0 |
| 1,230.0 |
| 1,158.0 |
| 1,605.0 |
| 988.0 |
| 342.0 |
| 1,192.0 |
| 434.0 |
| 273.0 |
| 464.0 |
| 135.0 |
| 263.0 |
| 132.0 |
| 124.0 |
| 137.0 |
| 350.0 |
| 314.0 |
| 367.0 |
| 359.0 |
| 406.0 |
| 283.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 393.0 | 420.0 | 432.0 | 319.0 | 188.0 | 549.0 | 764.0 | 271.0 | 474.0 | 686.0 | 143.0 | 126.0 | 175.0 | 315.0 | 700.0 | 790.0 | 712.0 | 872.0 | 987.0 | 560.0 | 1,230.0 | 1,158.0 | 1,605.0 | 988.0 | 342.0 | 1,192.0 | 434.0 | 273.0 | 464.0 | 135.0 | 263.0 | 132.0 | 124.0 | 137.0 | 350.0 | 314.0 | 367.0 | 359.0 | 406.0 | 283.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,587.0 | 1,408.0 | 1,456.0 | 1,419.0 | 1,404.0 | 1,304.0 | 1,376.0 | 1,319.0 | 1,322.0 | 1,210.0 | 1,281.0 | 1,235.0 | 1,254.0 | 1,195.0 | 1,280.0 | 1,293.0 | 1,371.0 | 1,438.0 | 1,473.0 | 1,255.0 | 1,382.0 | 1,520.0 | 1,421.0 | 1,126.0 | 972.0 | 1,063.0 | 1,117.0 | 1,088.0 | 1,079.0 | 1,012.0 | 1,097.0 | 1,055.0 | 1,026.0 | 924.0 | 960.0 | 947.0 | 960.0 | 926.0 | 966.0 | 975.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 225.0 | 189.0 | 186.0 | 187.0 | 189.0 | 188.0 | 184.0 | 182.0 | 181.0 | 190.0 | 184.0 | 184.0 | 190.0 | 192.0 | 183.0 | 187.0 | 197.0 | 208.0 | 205.0 | 199.0 | 223.0 | 223.0 | 205.0 | 154.0 | 126.0 | 123.0 | 112.0 | 105.0 | 98.0 | 99.0 | 95.0 | 91.0 | 94.0 | 95.0 | 100.0 | 83.0 | 77.0 | 82.0 | 82.0 | 80.0 |
| Prepaid Expenses | 361.0 | 361.0 | 333.0 | 273.0 | 294.0 | 351.0 | 299.0 | 245.0 | 251.0 | 286.0 | 207.0 | 188.0 | 195.0 | 196.0 | 171.0 | 156.0 | 195.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,566.0 | 2,378.0 | 2,407.0 | 2,198.0 | 2,075.0 | 2,392.0 | 2,623.0 | 2,017.0 | 2,228.0 | 2,372.0 | 1,815.0 | 1,733.0 | 1,814.0 | 1,898.0 | 2,334.0 | 2,426.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,189.0 | 2,203.0 | 2,145.0 | 2,120.0 | 2,098.0 | 2,113.0 | 2,093.0 | 1,832.0 | 1,810.0 | 1,816.0 | 1,830.0 | 1,814.0 | 1,795.0 | 1,766.0 | 1,707.0 | 1,664.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 134.0 | 136.0 | 137.0 | 136.0 | 134.0 | 123.0 | 125.0 | 126.0 | 133.0 | 135.0 | 130.0 | 135.0 | 128.0 | 132.0 | 138.0 | 147.0 | 155.0 | |||||||||||||||||||||||
| Goodwill | 9,120.0 | 8,945.0 | 8,901.0 | 8,883.0 | 8,849.0 | 8,856.0 | 8,605.0 | 7,885.0 | 7,830.0 | 7,733.0 | 7,732.0 | 7,733.0 | 7,241.0 | 7,220.0 | 7,190.0 | 7,195.0 | 7,197.0 | 7,095.0 | ||||||||||||||||||||||
| Intangible Assets | 1,717.0 | 1,636.0 | 1,662.0 | 1,706.0 | 1,725.0 | 1,763.0 | 1,716.0 | 1,202.0 | 1,192.0 | 1,166.0 | 1,219.0 | 1,247.0 | 1,077.0 | 1,092.0 | 1,115.0 | 1,144.0 | 1,172.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 691.0 | 657.0 | 649.0 | 655.0 | 656.0 | 651.0 | 661.0 | 603.0 | 579.0 | 602.0 | 607.0 | 611.0 | 589.0 | 585.0 | 607.0 | 599.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 256.0 | 270.0 | 296.0 | 271.0 | 260.0 | 255.0 | 272.0 | 216.0 | 182.0 | 198.0 | 149.0 | 152.0 | 150.0 | 144.0 | 132.0 | 137.0 | 155.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,673.0 | 16,225.0 | 16,197.0 | 15,969.0 | 15,797.0 | 16,153.0 | 16,095.0 | 13,881.0 | 13,954.0 | 14,022.0 | 13,482.0 | 13,425.0 | 12,794.0 | 12,837.0 | 13,223.0 | 13,312.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 503.0 | 504.0 | 504.0 | 504.0 | 1.0 | 602.0 | 603.0 | 606.0 | 906.0 | 303.0 | 304.0 | 518.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 174.0 | 174.0 | 173.0 | 171.0 | 173.0 | 173.0 | 176.0 | 159.0 | 153.0 | 153.0 | 157.0 | 156.0 | 155.0 | 153.0 | 153.0 | 155.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,177.0 | 2,278.0 | 2,134.0 | 2,024.0 | 1,441.0 | 2,169.0 | 2,092.0 | 2,012.0 | 2,298.0 | 1,815.0 | 1,618.0 | 1,875.0 | 1,355.0 | 1,551.0 | 1,602.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 5,648.0 | - | - | 4,410.0 | - | - | - | - | - | - | - | - | - | - | - | - | 4,018.0 | 4,020.0 | 4,033.0 | 3,966.0 | 3,188.0 | 3,169.0 | 3,131.0 | 3,429.0 | - | - | - | - | - | - | - | - | 3,815.0 | 3,835.0 |
| Operating Lease Liabilities Non-Current | 574.0 | 537.0 | 534.0 | 540.0 | 538.0 | 535.0 | 543.0 | 507.0 | 489.0 | 503.0 | 505.0 | 508.0 | 490.0 | 489.0 | 505.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,022.0 | 957.0 | 982.0 | 890.0 | 917.0 | 938.0 | 891.0 | 811.0 | 817.0 | 876.0 | 874.0 | 901.0 | 809.0 | 812.0 | 787.0 | 728.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,007.0 | 9,019.0 | 8,902.0 | 8,704.0 | 8,835.0 | 9,340.0 | 9,254.0 | 7,225.0 | 7,485.0 | 7,680.0 | 7,019.0 | 7,138.0 | 6,706.0 | 6,907.0 | 6,951.0 | 6,862.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,151.0 | 9,994.0 | 9,837.0 | 9,682.0 | 9,490.0 | 9,360.0 | 9,222.0 | 9,080.0 | 8,935.0 | 8,825.0 | 8,711.0 | 8,566.0 | 8,412.0 | 8,290.0 | 8,263.0 | 8,083.0 | 7,926.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (43.0) | (27.0) | (40.0) | (16.0) | (83.0) | (88.0) | (15.0) | (19.0) | (16.0) | (14.0) | (20.0) | (16.0) | (18.0) | (21.0) | (31.0) | |||||||||||||||||||||||||
| Treasury Stock | 5,091.0 | 5,180.0 | 4,896.0 | 4,772.0 | 4,790.0 | 4,857.0 | 4,732.0 | 4,760.0 | 4,781.0 | 4,826.0 | 4,570.0 | 4,587.0 | 4,612.0 | 4,673.0 | 4,271.0 | 3,901.0 | 3,761.0 | |||||||||||||||||||||||
| Minority Interest | 300.0 | 36.0 | 37.0 | 37.0 | 33.0 | 35.0 | 32.0 | 39.0 | 37.0 | 35.0 | 38.0 | 38.0 | 38.0 | 37.0 | 37.0 | 39.0 | 38.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,366.0 | 7,170.0 | 7,258.0 | 7,228.0 | 6,929.0 | 6,778.0 | 6,809.0 | 6,617.0 | 6,432.0 | 6,307.0 | 6,425.0 | 6,249.0 | 6,050.0 | 5,893.0 | 6,235.0 | 6,411.0 | ||||||||||||||||||||||||
| Total Equity | 7,666.0 | 7,206.0 | 7,295.0 | 7,265.0 | 6,962.0 | 6,813.0 | 6,841.0 | 6,656.0 | 6,469.0 | 6,342.0 | 6,463.0 | 6,287.0 | 6,088.0 | 5,930.0 | 6,272.0 | 6,450.0 | 6,415.0 | 6,483.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 503.0 | 504.0 | 504.0 | 504.0 | 1.0 | 602.0 | 6,251.0 | 606.0 | 906.0 | 4,713.0 | 304.0 | 518.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 2.0 | 2.0 | 2.0 | 4,573.0 | 4,575.0 | 4,036.0 | 4,770.0 | 3,993.0 | 3,976.0 | 4,239.0 | 3,893.0 | 304.0 | 305.0 | 141.0 | 36.0 | 5.0 | 5.0 | 6.0 | 6.0 | 3,822.0 | 3,842.0 |
| Net debt | 110.0 | 84.0 | 72.0 | 185.0 | (187.0) | 53.0 | 5,487.0 | 335.0 | 432.0 | 4,027.0 | 161.0 | 392.0 | (173.0) | (313.0) | (698.0) | (788.0) | (710.0) | (870.0) | ||||||||||||||||||||||
| Working Capital | 389.0 | 100.0 | 273.0 | 174.0 | 634.0 | 223.0 | 531.0 | 5.0 | (70.0) | 557.0 | 197.0 | (142.0) | 459.0 | 347.0 | 732.0 | 849.0 | 775.0 | 988.0 | ||||||||||||||||||||||
| Book Value | 7,366.0 | 7,170.0 | 7,258.0 | 7,228.0 | 6,929.0 | 6,778.0 | 6,809.0 | 6,617.0 | 6,432.0 | 6,307.0 | 6,425.0 | 6,249.0 | 6,050.0 | 5,893.0 | 6,235.0 | 6,411.0 | 6,377.0 | 6,444.0 | ||||||||||||||||||||||
| Tangible Book Value | (3,471.0) | (3,411.0) | (3,305.0) | (3,361.0) | (3,645.0) | (3,841.0) | (3,512.0) | (2,470.0) | (2,590.0) | (2,592.0) | (2,526.0) | (2,731.0) | (2,268.0) | (2,419.0) | (2,070.0) | (1,928.0) | (1,992.0) | |||||||||||||||||||||||
| 223.0 |
| 189.0 |
| 132.0 |
| 164.0 |
| 157.0 |
| 117.0 |
| 112.0 |
| 120.0 |
| 112.0 |
| 116.0 |
| 100.0 |
| 137.0 |
| 144.0 |
| 148.0 |
| 137.0 |
| 127.0 |
| 150.0 |
| 134.0 |
| 156.0 |
| 154.0 |
| 164.0 |
| 179.0 |
| 163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,475.0 |
| 2,741.0 |
| 2,854.0 |
| 2,146.0 |
| 2,999.0 |
| 3,058.0 |
| 3,348.0 |
| 2,380.0 |
| 1,560.0 |
| 2,490.0 |
| 1,779.0 |
| 1,566.0 |
| 1,778.0 |
| 1,390.0 |
| 1,603.0 |
| 1,415.0 |
| 1,371.0 |
| 1,306.0 |
| 1,544.0 |
| 1,500.0 |
| 1,558.0 |
| 1,531.0 |
| 1,642.0 |
| 1,510.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,668.0 |
| 1,707.0 |
| 1,634.0 |
| 1,622.0 |
| 1,624.0 |
| 1,627.0 |
| 1,544.0 |
| 1,505.0 |
| 1,461.0 |
| 1,453.0 |
| 1,351.0 |
| 1,307.0 |
| 1,277.0 |
| 1,288.0 |
| 1,194.0 |
| 1,168.0 |
| 1,156.0 |
| 1,145.0 |
| 1,097.0 |
| 1,045.0 |
| 1,027.0 |
| 1,029.0 |
| 952.0 |
| 937.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.0 |
| 124.0 |
| 111.0 |
| 527.0 |
| 521.0 |
| 480.0 |
| 495.0 |
| 496.0 |
| 482.0 |
| 474.0 |
| 458.0 |
| 454.0 |
| 436.0 |
| 456.0 |
| 456.0 |
| 474.0 |
| 462.0 |
| 459.0 |
| 451.0 |
| 443.0 |
| 443.0 |
| 452.0 |
| 453.0 |
| 7,057.0 |
| 7,045.0 |
| 6,870.0 |
| 6,873.0 |
| 6,880.0 |
| 6,789.0 |
| 6,694.0 |
| 6,619.0 |
| 6,617.0 |
| 6,605.0 |
| 6,605.0 |
| 6,563.0 |
| 6,447.0 |
| 6,414.0 |
| 6,392.0 |
| 6,335.0 |
| 6,164.0 |
| 6,080.0 |
| 6,001.0 |
| 6,000.0 |
| 6,000.0 |
| 5,996.0 |
| 1,167.0 |
| 1,152.0 |
| 1,172.0 |
| 1,141.0 |
| 1,167.0 |
| 1,192.0 |
| 1,141.0 |
| 1,138.0 |
| 1,121.0 |
| 1,138.0 |
| 1,172.0 |
| 1,200.0 |
| 1,207.0 |
| 1,168.0 |
| 1,166.0 |
| 1,174.0 |
| 1,119.0 |
| 1,029.0 |
| 949.0 |
| 933.0 |
| 949.0 |
| 972.0 |
| 990.0 |
| 620.0 |
| 597.0 |
| 596.0 |
| 589.0 |
| 600.0 |
| 604.0 |
| 535.0 |
| 522.0 |
| 512.0 |
| 518.0 |
| 508.0 |
| 511.0 |
| 497.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.0 |
| 155.0 |
| 176.0 |
| 170.0 |
| 176.0 |
| 164.0 |
| 158.0 |
| 188.0 |
| 160.0 |
| 152.0 |
| 141.0 |
| 126.0 |
| 119.0 |
| 118.0 |
| 128.0 |
| 128.0 |
| 136.0 |
| 146.0 |
| 146.0 |
| 147.0 |
| 148.0 |
| 155.0 |
| 223.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,442.0 |
| 13,611.0 |
| 13,572.0 |
| 12,861.0 |
| 13,931.0 |
| 14,026.0 |
| 14,143.0 |
| 12,990.0 |
| 12,049.0 |
| 12,843.0 |
| 12,019.0 |
| 11,760.0 |
| 11,937.0 |
| 11,003.0 |
| 10,986.0 |
| 10,747.0 |
| 10,695.0 |
| 10,503.0 |
| 10,439.0 |
| 10,171.0 |
| 10,109.0 |
| 10,100.0 |
| 10,173.0 |
| 10,109.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 555.0 |
| 555.0 |
| 3.0 |
| 804.0 |
| 805.0 |
| 807.0 |
| 1,108.0 |
| 464.0 |
| 304.0 |
| 305.0 |
| 141.0 |
| 36.0 |
| 5.0 |
| 5.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.0 |
| 151.0 |
| 148.0 |
| 145.0 |
| 146.0 |
| 141.0 |
| 148.0 |
| 146.0 |
| 145.0 |
| 145.0 |
| 147.0 |
| 146.0 |
| 145.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,577.0 |
| 1,700.0 |
| 1,753.0 |
| 1,759.0 |
| 1,551.0 |
| 1,707.0 |
| 1,776.0 |
| 2,389.0 |
| 1,843.0 |
| 1,129.0 |
| 1,990.0 |
| 2,011.0 |
| 1,904.0 |
| 2,282.0 |
| 1,485.0 |
| 1,389.0 |
| 1,262.0 |
| 1,117.0 |
| 1,057.0 |
| 1,052.0 |
| 917.0 |
| 985.0 |
| 981.0 |
| 1,046.0 |
| 1,111.0 |
| 497.0 |
| 522.0 |
| 494.0 |
| 495.0 |
| 492.0 |
| 503.0 |
| 499.0 |
| 428.0 |
| 416.0 |
| 409.0 |
| 413.0 |
| 405.0 |
| 413.0 |
| 393.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 742.0 |
| 792.0 |
| 801.0 |
| 792.0 |
| 842.0 |
| 847.0 |
| 782.0 |
| 753.0 |
| 699.0 |
| 711.0 |
| 685.0 |
| 689.0 |
| 713.0 |
| 745.0 |
| 761.0 |
| 738.0 |
| 717.0 |
| 663.0 |
| 722.0 |
| 709.0 |
| 658.0 |
| 654.0 |
| 542.0 |
| 520.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,027.0 |
| 7,128.0 |
| 7,140.0 |
| 6,921.0 |
| 7,141.0 |
| 7,217.0 |
| 7,697.0 |
| 7,109.0 |
| 6,346.0 |
| 7,156.0 |
| 6,365.0 |
| 6,251.0 |
| 6,596.0 |
| 5,736.0 |
| 5,621.0 |
| 5,484.0 |
| 5,629.0 |
| 5,548.0 |
| 5,611.0 |
| 5,438.0 |
| 5,446.0 |
| 5,440.0 |
| 5,479.0 |
| 5,540.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,649.0 |
| 7,333.0 |
| 10,246.0 |
| 9,690.0 |
| 9,303.0 |
| 8,800.0 |
| 8,307.0 |
| 8,197.0 |
| 8,174.0 |
| 7,992.0 |
| 7,849.0 |
| 7,694.0 |
| 7,602.0 |
| 7,546.0 |
| 7,401.0 |
| 7,249.0 |
| 7,138.0 |
| 6,946.0 |
| 6,847.0 |
| 6,715.0 |
| 6,613.0 |
| 6,520.0 |
| 6,384.0 |
| (23.0) |
| (16.0) |
| (14.0) |
| (13.0) |
| (10.0) |
| (31.0) |
| (21.0) |
| (42.0) |
| (55.0) |
| (58.0) |
| (39.0) |
| (55.0) |
| (58.0) |
| (55.0) |
| (59.0) |
| (58.0) |
| (57.0) |
| (41.0) |
| (48.0) |
| (48.0) |
| (60.0) |
| (68.0) |
| (72.0) |
| (61.0) |
| (56.0) |
| 3,453.0 |
| 2,866.0 |
| 6,894.0 |
| 5,740.0 |
| 5,366.0 |
| 5,161.0 |
| 5,187.0 |
| 5,222.0 |
| 5,218.0 |
| 5,039.0 |
| 5,020.0 |
| 5,022.0 |
| 4,996.0 |
| 4,829.0 |
| 4,756.0 |
| 4,796.0 |
| 4,783.0 |
| 4,691.0 |
| 4,657.0 |
| 4,561.0 |
| 4,460.0 |
| 4,324.0 |
| 4,265.0 |
| 39.0 |
| 40.0 |
| 41.0 |
| 45.0 |
| 50.0 |
| 46.0 |
| 50.0 |
| 46.0 |
| 46.0 |
| 49.0 |
| 50.0 |
| 51.0 |
| 51.0 |
| 48.0 |
| 40.0 |
| 36.0 |
| 34.0 |
| 34.0 |
| 36.0 |
| 33.0 |
| 32.0 |
| 31.0 |
| 32.0 |
| 6,377.0 |
| 6,444.0 |
| 6,392.0 |
| 5,899.0 |
| 6,745.0 |
| 6,759.0 |
| 6,400.0 |
| 5,831.0 |
| 5,657.0 |
| 5,641.0 |
| 5,605.0 |
| 5,459.0 |
| 5,290.0 |
| 5,216.0 |
| 5,317.0 |
| 5,223.0 |
| 5,030.0 |
| 4,921.0 |
| 4,794.0 |
| 4,697.0 |
| 4,630.0 |
| 4,628.0 |
| 4,663.0 |
| 4,537.0 |
| 6,432.0 |
| 5,940.0 |
| 6,790.0 |
| 6,809.0 |
| 6,446.0 |
| 5,881.0 |
| 5,703.0 |
| 5,687.0 |
| 5,654.0 |
| 5,509.0 |
| 5,341.0 |
| 5,267.0 |
| 5,365.0 |
| 5,263.0 |
| 5,066.0 |
| 4,955.0 |
| 4,828.0 |
| 4,733.0 |
| 4,663.0 |
| 4,660.0 |
| 4,694.0 |
| 4,569.0 |
| (986.0) |
| (558.0) |
| (1,228.0) |
| (1,156.0) |
| 2,968.0 |
| 3,587.0 |
| 3,694.0 |
| 3,578.0 |
| 3,559.0 |
| 3,703.0 |
| 3,775.0 |
| 3,758.0 |
| 41.0 |
| 173.0 |
| 17.0 |
| (101.0) |
| (345.0) |
| (309.0) |
| (361.0) |
| (353.0) |
| 3,416.0 |
| 3,559.0 |
| 1,095.0 |
| 595.0 |
| 1,292.0 |
| 1,282.0 |
| 959.0 |
| 537.0 |
| 431.0 |
| 500.0 |
| (232.0) |
| (338.0) |
| (504.0) |
| (95.0) |
| 214.0 |
| 153.0 |
| 254.0 |
| 249.0 |
| 492.0 |
| 583.0 |
| 573.0 |
| 550.0 |
| 596.0 |
| 399.0 |
| 6,392.0 |
| 5,899.0 |
| 6,745.0 |
| 6,759.0 |
| 6,400.0 |
| 5,831.0 |
| 5,657.0 |
| 5,641.0 |
| 5,605.0 |
| 5,459.0 |
| 5,290.0 |
| 5,216.0 |
| 5,317.0 |
| 5,223.0 |
| 5,030.0 |
| 4,921.0 |
| 4,794.0 |
| 4,697.0 |
| 4,630.0 |
| 4,628.0 |
| 4,663.0 |
| 4,537.0 |
| (1,818.0) |
| (1,817.0) |
| (2,318.0) |
| (1,266.0) |
| (1,281.0) |
| (1,672.0) |
| (2,099.0) |
| (2,175.0) |
| (2,099.0) |
| (2,150.0) |
| (2,318.0) |
| (2,515.0) |
| (2,554.0) |
| (2,298.0) |
| (2,357.0) |
| (2,536.0) |
| (2,533.0) |
| (2,399.0) |
| (2,332.0) |
| (2,304.0) |
| (2,321.0) |
| (2,309.0) |
| (2,449.0) |