| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 1,737.0 | 1,796.0 | 1,224.0 | 1,858.0 | 2,672.0 | 2,968.0 | 3,679.0 | 2,899.0 | 2,593.0 | 1,263.0 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,737.0 | 1,796.0 | 1,224.0 | 1,858.0 | 2,672.0 | 2,968.0 | 3,679.0 | 2,899.0 | 2,593.0 | 1,263.0 | - |
| Receivables | |||||||||||
| Accounts Receivable | 2,973.0 | 2,972.0 | 3,253.0 | 3,441.0 | 3,854.0 | 4,156.0 | 4,392.0 | 5,181.0 | 5,481.0 | 1,643.0 | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 526.0 | 477.0 | 512.0 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 7,137.0 | 7,049.0 | 3,719.0 | - |
| Accumulated Depreciation | - | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 561.0 | 549.0 | 846.0 | 782.0 | 840.0 | 914.0 | 1,598.0 | 1,666.0 | 1,513.0 | 410.0 | - |
| Short Term Debt | - | - | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | 2,996.0 | 3,818.0 | 3,900.0 | 4,065.0 | 4,345.0 | 8,672.0 | 5,470.0 | 6,092.0 | 2,225.0 | - |
| Operating Lease Liabilities Non-Current | 463.0 | 444.0 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 1.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 1.0 | - |
| Additional Paid In Capital | 7,016.0 | 7,677.0 | 7,599.0 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | 2,996.0 | 3,911.0 | 4,076.0 | 4,314.0 | 4,901.0 | 8,962.0 | 6,236.0 | 6,531.0 | 2,280.0 | - |
| Net debt | - | 1,200.0 | 2,687.0 | ||||||||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,737.0 | 1,731.0 | 1,888.0 | 1,792.0 | 1,796.0 | 1,723.0 | 1,245.0 | 1,317.0 | 1,224.0 | 1,691.0 | 1,412.0 | 1,576.0 | 1,858.0 | 2,091.0 | ||||||||||||||||||||||||||
| 565.0 |
| 617.0 |
| 567.0 |
| 646.0 |
| 627.0 |
| 496.0 |
| 223.0 |
| - |
| Other Current Assets | 126.0 | 118.0 | 146.0 | 255.0 | 268.0 | 357.0 | 270.0 | 359.0 | 469.0 | 118.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,362.0 | 5,363.0 | 5,135.0 | 6,124.0 | 7,446.0 | 8,208.0 | 8,987.0 | 9,066.0 | 9,620.0 | 3,247.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,958.0 |
| 3,686.0 |
| 2,816.0 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 3,179.0 | 3,363.0 | 903.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 527.0 | 526.0 | 532.0 | 539.0 | 617.0 | 641.0 | 2,017.0 | 7,606.0 | 7,619.0 | 1,855.0 | - |
| Intangible Assets | 1,612.0 | 1,642.0 | 2,130.0 | 2,569.0 | 3,378.0 | 4,043.0 | 5,731.0 | 5,939.0 | 6,376.0 | 1,794.0 | - |
| Operating Lease Right Of Use Assets | 663.0 | 635.0 | 731.0 | 909.0 | 1,133.0 | 1,366.0 | 1,428.0 | - | - | - | - |
| Deferred Tax Assets | 802.0 | 819.0 | 804.0 | 460.0 | 221.0 | 289.0 | 265.0 | 355.0 | 373.0 | 381.0 | - |
| Other Non-Current Assets | 2,802.0 | 2,967.0 | 2,857.0 | 3,247.0 | 4,850.0 | 4,192.0 | 4,031.0 | 3,429.0 | 3,207.0 | 483.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,890.0 | 13,205.0 | 13,871.0 | 15,845.0 | 20,139.0 | 22,038.0 | 26,006.0 | 29,574.0 | 33,921.0 | 8,663.0 | - |
| 93.0 |
| 176.0 |
| 249.0 |
| 556.0 |
| 290.0 |
| 766.0 |
| 439.0 |
| 55.0 |
| - |
| Deferred Revenue Current | 748.0 | 762.0 | 866.0 | 1,054.0 | 1,053.0 | 1,079.0 | 1,021.0 | 1,630.0 | 1,641.0 | 518.0 | - |
| Operating Lease Liabilities Current | 232.0 | 227.0 | 282.0 | 317.0 | 388.0 | 418.0 | 482.0 | - | - | - | - |
| Accrued Expenses | 1,261.0 | 1,358.0 | 1,437.0 | 1,836.0 | 2,882.0 | 3,358.0 | 2,801.0 | 3,355.0 | 3,120.0 | 998.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,939.0 | 4,411.0 | 4,394.0 | 5,187.0 | 6,853.0 | 8,150.0 | 7,895.0 | 9,453.0 | 9,852.0 | 2,950.0 | - |
| 497.0 |
| 648.0 |
| 815.0 |
| 1,038.0 |
| 1,063.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 559.0 | 635.0 | 671.0 | 788.0 | 862.0 | 622.0 | 735.0 | 256.0 | 795.0 | 286.0 | - |
| Deferred Tax Liabilities | 77.0 | 101.0 | 130.0 | 168.0 | 576.0 | 360.0 | 718.0 | 767.0 | 652.0 | 238.0 | - |
| Pension Obligations | 385.0 | 387.0 | 423.0 | 463.0 | 590.0 | 793.0 | 761.0 | 790.0 | 879.0 | 342.0 | - |
| Other Non-Current Liabilities | 801.0 | 347.0 | 446.0 | 449.0 | 546.0 | 908.0 | 594.0 | 696.0 | 844.0 | 271.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,681.0 | 9,715.0 | 10,805.0 | 12,025.0 | 14,764.0 | 16,730.0 | 20,877.0 | 17,849.0 | 20,084.0 | 6,497.0 | - |
| 9,121.0 |
| 10,057.0 |
| 10,761.0 |
| 10,714.0 |
| 11,301.0 |
| 12,210.0 |
| 2,219.0 |
| - |
| Retained Earnings | (2,937.0) | (3,451.0) | (3,839.0) | (4,665.0) | (4,450.0) | (5,331.0) | (5,177.0) | 478.0 | 1,301.0 | (170.0) | - |
| Accumulated Other Comprehensive Income | (890.0) | (762.0) | (732.0) | (774.0) | (385.0) | (302.0) | (603.0) | (244.0) | 58.0 | (162.0) | - |
| Treasury Stock | - | - | 219.0 | 187.0 | 173.0 | 158.0 | 152.0 | 136.0 | 85.0 | 0.0 | - |
| Minority Interest | 268.0 | 261.0 | 255.0 | 323.0 | 323.0 | 335.0 | 344.0 | 323.0 | 350.0 | 278.0 | - |
| Total Stockholders Equity | 2,941.0 | 3,229.0 | 2,811.0 | 3,497.0 | 5,052.0 | 4,973.0 | 4,785.0 | 11,402.0 | 13,487.0 | 1,888.0 | 2,965.0 |
| Total Equity | 3,209.0 | 3,490.0 | 3,066.0 | 3,820.0 | 5,375.0 | 5,308.0 | 5,129.0 | 11,725.0 | 13,837.0 | 2,166.0 | 2,965.0 |
| 2,218.0 |
| 1,642.0 |
| 1,933.0 |
| 5,283.0 |
| 3,337.0 |
| 3,938.0 |
| 1,017.0 |
| - |
| Working Capital | 1,423.0 | 952.0 | 741.0 | 937.0 | 593.0 | 58.0 | 1,092.0 | (387.0) | (232.0) | 297.0 | - |
| Book Value | 2,941.0 | 3,229.0 | 2,811.0 | 3,497.0 | 5,052.0 | 4,973.0 | 4,785.0 | 11,402.0 | 13,487.0 | 1,888.0 | 2,965.0 |
| Tangible Book Value | 802.0 | 1,061.0 | 149.0 | 389.0 | 1,057.0 | 289.0 | (2,963.0) | (2,143.0) | (508.0) | (1,761.0) | - |
| 2,260.0 |
| 2,209.0 |
| 2,672.0 |
| 2,919.0 |
| 2,699.0 |
| 2,460.0 |
| 2,968.0 |
| 3,919.0 |
| 3,079.0 |
| 5,509.0 |
| 3,679.0 |
| 2,560.0 |
| 2,880.0 |
| 1,868.0 |
| 2,899.0 |
| 2,475.0 |
| 2,780.0 |
| 2,579.0 |
| 2,593.0 |
| 2,926.0 |
| 2,671.0 |
| 2,517.0 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,737.0 | 1,731.0 | 1,888.0 | 1,792.0 | 1,796.0 | 1,723.0 | 1,245.0 | 1,317.0 | 1,224.0 | 1,691.0 | 1,412.0 | 1,576.0 | 1,858.0 | 2,091.0 | 2,260.0 | 2,209.0 | 2,672.0 | 2,919.0 | 2,699.0 | 2,460.0 | 2,968.0 | 3,919.0 | 3,079.0 | 5,509.0 | 3,679.0 | 2,560.0 | 2,880.0 | 1,868.0 | 2,899.0 | 2,475.0 | 2,780.0 | 2,579.0 | 2,593.0 | 2,926.0 | 2,671.0 | 2,517.0 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,973.0 | 2,908.0 | 2,896.0 | 3,056.0 | 2,972.0 | 2,759.0 | 3,104.0 | 2,996.0 | 3,253.0 | 3,132.0 | 3,146.0 | 3,285.0 | 3,441.0 | 3,454.0 | 3,467.0 | 3,693.0 | 3,854.0 | 3,670.0 | 3,821.0 | 4,081.0 | 4,156.0 | 4,130.0 | 4,194.0 | 4,271.0 | 4,392.0 | 4,619.0 | 4,611.0 | 5,234.0 | 5,181.0 | 5,096.0 | 4,928.0 | 5,271.0 | 5,481.0 | 5,611.0 | 5,676.0 | 5,776.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 526.0 | 518.0 | 557.0 | 530.0 | 477.0 | 468.0 | 550.0 | 541.0 | 512.0 | 555.0 | 559.0 | 652.0 | 565.0 | 653.0 | 662.0 | 666.0 | 617.0 | |||||||||||||||||||||||
| Other Current Assets | 126.0 | 113.0 | 98.0 | 98.0 | 118.0 | 125.0 | 100.0 | 109.0 | 146.0 | 153.0 | 232.0 | 231.0 | 255.0 | 218.0 | 289.0 | 270.0 | 268.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,362.0 | 5,270.0 | 5,439.0 | 5,476.0 | 5,363.0 | 5,075.0 | 5,007.0 | 4,963.0 | 5,135.0 | 5,531.0 | 5,349.0 | 5,744.0 | 6,124.0 | 6,993.0 | 6,678.0 | 6,848.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 527.0 | 530.0 | 531.0 | 532.0 | 526.0 | 518.0 | 541.0 | 531.0 | 532.0 | 541.0 | 530.0 | 539.0 | 539.0 | 535.0 | 562.0 | 582.0 | 617.0 | 629.0 | ||||||||||||||||||||||
| Intangible Assets | 1,612.0 | 1,767.0 | 1,865.0 | 1,511.0 | 1,642.0 | 1,786.0 | 1,981.0 | 2,011.0 | 2,130.0 | 2,314.0 | 2,436.0 | 2,441.0 | 2,569.0 | 2,741.0 | 2,884.0 | 3,117.0 | 3,378.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 663.0 | 667.0 | 679.0 | 735.0 | 635.0 | 638.0 | 632.0 | 656.0 | 731.0 | 784.0 | 809.0 | 849.0 | 909.0 | 954.0 | 927.0 | 1,025.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 802.0 | 783.0 | 838.0 | 878.0 | 819.0 | 917.0 | 908.0 | 823.0 | 804.0 | 622.0 | 542.0 | 512.0 | 460.0 | 219.0 | 205.0 | 210.0 | 221.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 2,802.0 | 2,995.0 | 3,020.0 | 3,059.0 | 2,967.0 | 2,812.0 | 2,961.0 | 2,820.0 | 2,857.0 | 3,318.0 | 3,229.0 | 3,281.0 | 3,247.0 | 4,653.0 | 4,403.0 | 4,602.0 | 4,850.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,890.0 | 13,177.0 | 13,582.0 | 13,438.0 | 13,205.0 | 13,033.0 | 13,504.0 | 13,353.0 | 13,871.0 | 14,892.0 | 14,709.0 | 15,293.0 | 15,845.0 | 18,254.0 | 17,737.0 | 18,647.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 561.0 | 582.0 | 709.0 | 650.0 | 549.0 | 563.0 | 708.0 | 676.0 | 846.0 | 870.0 | 618.0 | 701.0 | 782.0 | 852.0 | 857.0 | 795.0 | 840.0 | 759.0 | 724.0 | 857.0 | 914.0 | 852.0 | 1,345.0 | 1,522.0 | 1,598.0 | 1,576.0 | 1,603.0 | 1,517.0 | 1,666.0 | 1,345.0 | 1,358.0 | 1,326.0 | 1,513.0 | 1,510.0 | 1,666.0 | 1,961.0 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | 62.0 | 68.0 | 71.0 | 93.0 | 105.0 | 128.0 | 137.0 | 176.0 | 242.0 | 232.0 | 245.0 | 249.0 | 180.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 748.0 | 724.0 | 651.0 | 722.0 | 762.0 | 744.0 | 703.0 | 762.0 | 866.0 | 846.0 | 872.0 | 1,008.0 | 1,054.0 | 969.0 | 867.0 | 938.0 | 1,053.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 232.0 | 233.0 | 237.0 | 252.0 | 227.0 | 235.0 | 250.0 | 258.0 | 282.0 | 295.0 | 295.0 | 303.0 | 317.0 | 320.0 | 318.0 | 346.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,261.0 | 1,295.0 | 1,197.0 | 1,265.0 | 1,358.0 | 1,329.0 | 1,346.0 | 1,261.0 | 1,437.0 | 1,596.0 | 1,569.0 | 1,587.0 | 1,836.0 | 1,932.0 | 2,321.0 | 2,479.0 | 2,882.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,939.0 | 3,909.0 | 5,009.0 | 4,497.0 | 4,411.0 | 3,788.0 | 4,004.0 | 4,093.0 | 4,394.0 | 4,961.0 | 4,724.0 | 5,057.0 | 5,187.0 | 6,170.0 | 5,865.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 2,370.0 | 3,100.0 | 2,996.0 | 3,637.0 | 3,825.0 | 3,766.0 | 3,818.0 | 3,880.0 | 3,791.0 | 3,891.0 | 3,900.0 | 3,850.0 | 3,695.0 | 3,874.0 | 4,065.0 | 4,236.0 | 4,363.0 | 4,116.0 | 4,345.0 | 5,444.0 | 8,046.0 | 10,334.0 | 8,672.0 | 7,315.0 | 7,698.0 | 7,893.0 | 5,470.0 | - | - | 4,747.0 | 6,092.0 | 7,219.0 | 7,224.0 | 6,249.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 463.0 | 466.0 | 475.0 | 518.0 | 444.0 | 436.0 | 420.0 | 437.0 | 497.0 | 542.0 | 571.0 | 598.0 | 648.0 | 691.0 | 667.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 559.0 | 571.0 | 616.0 | 631.0 | 635.0 | 597.0 | 645.0 | 619.0 | 671.0 | 698.0 | 706.0 | 749.0 | 788.0 | 804.0 | 789.0 | 806.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 77.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 385.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 801.0 | 1,226.0 | 1,277.0 | 763.0 | 734.0 | 774.0 | 812.0 | 789.0 | 869.0 | 881.0 | 869.0 | 816.0 | 912.0 | 992.0 | 966.0 | 1,000.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,681.0 | 9,764.0 | 10,246.0 | 10,008.0 | 9,715.0 | 9,781.0 | 10,268.0 | 10,250.0 | 10,805.0 | 11,526.0 | 11,242.0 | 11,690.0 | 12,025.0 | 13,302.0 | 12,801.0 | 13,598.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 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 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | - | - | - | - |
| Additional Paid In Capital | 7,016.0 | 7,193.0 | 7,360.0 | 7,561.0 | 7,677.0 | 7,657.0 | 7,647.0 | 7,622.0 | 7,599.0 | 7,827.0 | 8,280.0 | 8,677.0 | 9,121.0 | 9,670.0 | 9,733.0 | 9,708.0 | ||||||||||||||||||||||||
| Retained Earnings | (2,937.0) | (2,931.0) | (3,162.0) | (3,347.0) | (3,451.0) | (3,715.0) | (3,771.0) | (3,814.0) | (3,839.0) | (3,762.0) | (4,143.0) | (4,445.0) | (4,665.0) | (4,123.0) | (4,211.0) | (4,239.0) | (4,450.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (890.0) | (870.0) | (881.0) | (801.0) | (762.0) | (719.0) | (663.0) | (727.0) | (732.0) | (742.0) | (774.0) | (739.0) | (774.0) | (736.0) | (724.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | 233.0 | 219.0 | 218.0 | 218.0 | 217.0 | 187.0 | 186.0 | 185.0 | 183.0 | 173.0 | 171.0 | ||||||||||||||||||||||
| Minority Interest | 268.0 | 268.0 | 265.0 | 262.0 | 261.0 | 262.0 | 255.0 | 253.0 | 255.0 | 259.0 | 320.0 | 325.0 | 323.0 | 325.0 | 321.0 | 324.0 | 323.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,941.0 | 3,145.0 | 3,071.0 | 3,168.0 | 3,229.0 | 2,990.0 | 2,981.0 | 2,850.0 | 2,811.0 | 3,107.0 | 3,147.0 | 3,278.0 | 3,497.0 | 4,627.0 | 4,615.0 | 4,725.0 | ||||||||||||||||||||||||
| Total Equity | 3,209.0 | 3,413.0 | 3,336.0 | 3,430.0 | 3,490.0 | 3,252.0 | 3,236.0 | 3,103.0 | 3,066.0 | 3,366.0 | 3,467.0 | 3,603.0 | 3,820.0 | 4,952.0 | 4,936.0 | 5,049.0 | 5,375.0 | 5,087.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 2,370.0 | 3,100.0 | 2,996.0 | 3,699.0 | 3,893.0 | 3,837.0 | 3,911.0 | 3,985.0 | 3,919.0 | 4,028.0 | 4,076.0 | 4,092.0 | 3,927.0 | 4,119.0 | 4,314.0 | 4,416.0 | 4,542.0 | 4,336.0 | 4,901.0 | 5,696.0 | 8,328.0 | 10,617.0 | 8,962.0 | 7,612.0 | 7,994.0 | 8,222.0 | 6,236.0 | 240.0 | 229.0 | 5,676.0 | 6,531.0 | 7,347.0 | 7,431.0 | 6,390.0 | - | - | - | - |
| Net debt | - | - | 482.0 | 1,308.0 | 1,200.0 | 1,976.0 | 2,648.0 | 2,520.0 | 2,687.0 | 2,294.0 | 2,507.0 | 2,452.0 | 2,218.0 | 2,001.0 | 1,667.0 | 1,910.0 | 1,642.0 | 1,497.0 | ||||||||||||||||||||||
| Working Capital | 1,423.0 | 1,361.0 | 430.0 | 979.0 | 952.0 | 1,287.0 | 1,003.0 | 870.0 | 741.0 | 570.0 | 625.0 | 687.0 | 937.0 | 823.0 | 813.0 | 591.0 | 593.0 | |||||||||||||||||||||||
| Book Value | 2,941.0 | 3,145.0 | 3,071.0 | 3,168.0 | 3,229.0 | 2,990.0 | 2,981.0 | 2,850.0 | 2,811.0 | 3,107.0 | 3,147.0 | 3,278.0 | 3,497.0 | 4,627.0 | 4,615.0 | 4,725.0 | 5,052.0 | 4,772.0 | ||||||||||||||||||||||
| Tangible Book Value | 802.0 | 848.0 | 675.0 | 1,125.0 | 1,061.0 | 686.0 | 459.0 | 308.0 | 149.0 | 252.0 | 181.0 | 298.0 | 389.0 | 1,351.0 | 1,169.0 | 1,026.0 | 1,057.0 | |||||||||||||||||||||||
| 600.0 |
| 534.0 |
| 659.0 |
| 567.0 |
| 586.0 |
| 604.0 |
| 667.0 |
| 646.0 |
| 660.0 |
| 671.0 |
| 728.0 |
| 627.0 |
| 626.0 |
| 630.0 |
| 577.0 |
| 496.0 |
| 540.0 |
| 610.0 |
| 641.0 |
| - |
| - |
| - |
| - |
| 314.0 |
| 330.0 |
| 341.0 |
| 517.0 |
| 470.0 |
| 335.0 |
| 261.0 |
| 270.0 |
| 344.0 |
| 328.0 |
| 360.0 |
| 359.0 |
| 325.0 |
| 477.0 |
| 389.0 |
| 469.0 |
| 444.0 |
| 483.0 |
| 641.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,446.0 |
| 7,503.0 |
| 7,384.0 |
| 7,541.0 |
| 8,208.0 |
| 9,105.0 |
| 8,337.0 |
| 10,708.0 |
| 8,987.0 |
| 8,183.0 |
| 8,490.0 |
| 8,190.0 |
| 9,066.0 |
| 8,522.0 |
| 8,815.0 |
| 8,816.0 |
| 9,620.0 |
| 9,521.0 |
| 9,440.0 |
| 9,575.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,182.0 |
| 4,150.0 |
| 3,958.0 |
| 3,654.0 |
| 3,615.0 |
| 3,545.0 |
| 3,686.0 |
| 3,659.0 |
| 3,497.0 |
| 3,209.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,555.0 |
| 3,628.0 |
| 3,179.0 |
| 3,186.0 |
| 3,281.0 |
| 3,349.0 |
| 3,363.0 |
| 3,812.0 |
| 3,745.0 |
| 3,334.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 631.0 |
| 639.0 |
| 641.0 |
| 736.0 |
| 725.0 |
| 2,057.0 |
| 2,017.0 |
| 6,003.0 |
| 5,784.0 |
| 8,806.0 |
| 7,606.0 |
| 7,593.0 |
| 7,417.0 |
| 7,451.0 |
| 7,619.0 |
| 9,320.0 |
| 9,158.0 |
| 8,774.0 |
| 1,277.0 |
| - |
| - |
| - |
| 3,575.0 |
| 3,691.0 |
| 3,888.0 |
| 4,043.0 |
| 4,019.0 |
| 4,146.0 |
| 5,540.0 |
| 5,731.0 |
| 6,140.0 |
| 6,293.0 |
| 6,468.0 |
| 5,939.0 |
| 6,770.0 |
| 6,602.0 |
| 6,899.0 |
| 7,179.0 |
| 7,927.0 |
| 8,004.0 |
| 6,850.0 |
| - |
| - |
| - |
| - |
| 1,133.0 |
| 1,122.0 |
| 1,174.0 |
| 1,299.0 |
| 1,366.0 |
| 1,459.0 |
| 1,555.0 |
| 1,602.0 |
| 1,428.0 |
| 1,484.0 |
| 1,482.0 |
| 1,591.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.0 |
| 255.0 |
| 238.0 |
| 289.0 |
| 315.0 |
| 292.0 |
| 285.0 |
| 265.0 |
| 372.0 |
| 330.0 |
| 356.0 |
| 355.0 |
| 407.0 |
| 326.0 |
| 332.0 |
| 373.0 |
| 458.0 |
| 386.0 |
| 445.0 |
| - |
| - |
| - |
| - |
| 4,310.0 |
| 4,289.0 |
| 4,421.0 |
| 4,545.0 |
| 4,679.0 |
| 4,360.0 |
| 4,199.0 |
| 4,031.0 |
| 3,786.0 |
| 3,582.0 |
| 3,538.0 |
| 3,429.0 |
| 2,393.0 |
| 2,441.0 |
| 2,279.0 |
| 2,404.0 |
| 2,544.0 |
| 2,443.0 |
| 2,238.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,139.0 |
| 19,953.0 |
| 20,115.0 |
| 20,867.0 |
| 22,038.0 |
| 23,634.0 |
| 25,670.0 |
| 27,894.0 |
| 26,006.0 |
| 29,599.0 |
| 29,516.0 |
| 32,577.0 |
| 29,574.0 |
| 28,871.0 |
| 28,882.0 |
| 29,126.0 |
| 33,921.0 |
| 33,582.0 |
| 33,176.0 |
| 31,216.0 |
| 7,736.0 |
| - |
| - |
| - |
| 179.0 |
| 220.0 |
| 556.0 |
| 252.0 |
| 282.0 |
| 283.0 |
| 290.0 |
| 297.0 |
| 296.0 |
| 329.0 |
| 766.0 |
| 240.0 |
| 229.0 |
| 929.0 |
| 439.0 |
| 128.0 |
| 207.0 |
| 141.0 |
| - |
| - |
| - |
| - |
| 1,001.0 |
| 933.0 |
| 1,032.0 |
| 1,079.0 |
| 1,102.0 |
| 974.0 |
| 1,030.0 |
| 1,021.0 |
| 1,069.0 |
| 1,571.0 |
| 1,609.0 |
| 1,630.0 |
| 1,542.0 |
| 1,442.0 |
| 1,530.0 |
| 1,641.0 |
| 1,524.0 |
| 1,325.0 |
| 1,164.0 |
| - |
| - |
| - |
| - |
| 388.0 |
| 386.0 |
| 392.0 |
| 413.0 |
| 418.0 |
| 450.0 |
| 461.0 |
| 488.0 |
| 482.0 |
| 498.0 |
| 489.0 |
| 586.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,111.0 |
| 3,120.0 |
| 3,060.0 |
| 3,476.0 |
| 3,285.0 |
| 3,203.0 |
| 2,756.0 |
| 2,801.0 |
| 3,139.0 |
| 2,943.0 |
| 3,183.0 |
| 3,355.0 |
| 3,228.0 |
| 3,268.0 |
| 3,288.0 |
| 3,120.0 |
| 3,403.0 |
| 3,235.0 |
| 2,725.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,257.0 |
| 6,853.0 |
| 6,728.0 |
| 6,819.0 |
| 7,406.0 |
| 8,150.0 |
| 8,270.0 |
| 8,656.0 |
| 8,325.0 |
| 7,895.0 |
| 8,784.0 |
| 8,974.0 |
| 9,338.0 |
| 9,453.0 |
| 8,522.0 |
| 8,514.0 |
| 9,314.0 |
| 9,852.0 |
| 9,638.0 |
| 9,437.0 |
| 8,091.0 |
| - |
| - |
| - |
| - |
| 742.0 |
| 815.0 |
| 805.0 |
| 862.0 |
| 971.0 |
| 1,038.0 |
| 1,113.0 |
| 1,192.0 |
| 1,208.0 |
| 1,063.0 |
| 1,097.0 |
| 1,139.0 |
| 1,129.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 862.0 |
| 882.0 |
| 775.0 |
| 598.0 |
| 622.0 |
| 666.0 |
| 697.0 |
| 733.0 |
| 735.0 |
| 747.0 |
| 234.0 |
| 309.0 |
| 256.0 |
| 273.0 |
| 301.0 |
| 351.0 |
| 795.0 |
| 856.0 |
| 806.0 |
| 641.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,136.0 |
| 1,436.0 |
| 1,502.0 |
| 1,619.0 |
| 1,721.0 |
| 1,354.0 |
| 1,325.0 |
| 1,277.0 |
| 1,355.0 |
| 1,366.0 |
| 1,332.0 |
| 1,410.0 |
| 1,486.0 |
| 1,569.0 |
| 1,602.0 |
| 1,718.0 |
| 1,723.0 |
| 1,996.0 |
| 1,984.0 |
| 1,911.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,764.0 |
| 14,866.0 |
| 15,032.0 |
| 15,481.0 |
| 16,730.0 |
| 17,639.0 |
| 20,919.0 |
| 22,952.0 |
| 20,877.0 |
| 20,498.0 |
| 20,646.0 |
| 21,360.0 |
| 17,849.0 |
| 17,515.0 |
| 17,045.0 |
| 17,312.0 |
| 20,084.0 |
| 20,380.0 |
| 20,669.0 |
| 18,871.0 |
| 5,704.0 |
| - |
| - |
| - |
| 10,057.0 |
| 10,383.0 |
| 10,646.0 |
| 10,713.0 |
| 10,761.0 |
| 10,748.0 |
| 10,746.0 |
| 10,729.0 |
| 10,714.0 |
| 10,701.0 |
| 10,793.0 |
| 10,916.0 |
| 11,301.0 |
| 11,343.0 |
| 11,848.0 |
| 11,868.0 |
| 12,210.0 |
| 12,201.0 |
| 12,158.0 |
| 12,122.0 |
| - |
| - |
| - |
| - |
| (5,058.0) |
| (5,225.0) |
| (5,045.0) |
| (5,331.0) |
| (4,533.0) |
| (5,631.0) |
| (5,386.0) |
| (5,177.0) |
| (1,628.0) |
| (1,668.0) |
| 494.0 |
| 478.0 |
| 274.0 |
| 136.0 |
| 0.0 |
| 1,301.0 |
| 834.0 |
| 110.0 |
| (74.0) |
| - |
| - |
| - |
| - |
| (563.0) |
| (385.0) |
| (385.0) |
| (482.0) |
| (426.0) |
| (302.0) |
| (407.0) |
| (562.0) |
| (599.0) |
| (603.0) |
| (176.0) |
| (428.0) |
| (351.0) |
| (244.0) |
| (464.0) |
| (382.0) |
| (312.0) |
| 58.0 |
| (118.0) |
| (70.0) |
| 7.0 |
| - |
| - |
| - |
| - |
| 170.0 |
| 168.0 |
| 158.0 |
| 156.0 |
| 155.0 |
| 154.0 |
| 152.0 |
| 151.0 |
| 150.0 |
| 149.0 |
| 136.0 |
| 134.0 |
| 105.0 |
| 87.0 |
| 85.0 |
| 83.0 |
| 61.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| 315.0 |
| 311.0 |
| 309.0 |
| 335.0 |
| 340.0 |
| 350.0 |
| 349.0 |
| 344.0 |
| 352.0 |
| 320.0 |
| 304.0 |
| 323.0 |
| 334.0 |
| 337.0 |
| 342.0 |
| 350.0 |
| 365.0 |
| 367.0 |
| 340.0 |
| - |
| - |
| - |
| - |
| 5,052.0 |
| 4,772.0 |
| 4,772.0 |
| 5,077.0 |
| 4,973.0 |
| 5,655.0 |
| 4,401.0 |
| 4,593.0 |
| 4,785.0 |
| 8,749.0 |
| 8,550.0 |
| 10,913.0 |
| 11,402.0 |
| 11,022.0 |
| 11,500.0 |
| 11,472.0 |
| 13,487.0 |
| 12,837.0 |
| 12,140.0 |
| 12,005.0 |
| 2,032.0 |
| 2,194.0 |
| 2,325.0 |
| 2,965.0 |
| 5,083.0 |
| 5,386.0 |
| 5,308.0 |
| 5,995.0 |
| 4,751.0 |
| 4,942.0 |
| 5,129.0 |
| 9,101.0 |
| 8,870.0 |
| 11,217.0 |
| 11,725.0 |
| 11,356.0 |
| 11,837.0 |
| 11,814.0 |
| 13,837.0 |
| 13,202.0 |
| 12,507.0 |
| 12,345.0 |
| 2,032.0 |
| 2,194.0 |
| 2,325.0 |
| 2,965.0 |
| 1,843.0 |
| 1,876.0 |
| 1,933.0 |
| 1,777.0 |
| 5,249.0 |
| 5,108.0 |
| 5,283.0 |
| 5,052.0 |
| 5,114.0 |
| 6,354.0 |
| 3,337.0 |
| (2,235.0) |
| (2,551.0) |
| 3,097.0 |
| 3,938.0 |
| 4,421.0 |
| 4,760.0 |
| 3,873.0 |
| - |
| - |
| - |
| - |
| 775.0 |
| 565.0 |
| 135.0 |
| 58.0 |
| 835.0 |
| (319.0) |
| 2,383.0 |
| 1,092.0 |
| (601.0) |
| (484.0) |
| (1,148.0) |
| (387.0) |
| 0.0 |
| 301.0 |
| (498.0) |
| (232.0) |
| (117.0) |
| 3.0 |
| 1,484.0 |
| - |
| - |
| - |
| - |
| 4,772.0 |
| 5,077.0 |
| 4,973.0 |
| 5,655.0 |
| 4,401.0 |
| 4,593.0 |
| 4,785.0 |
| 8,749.0 |
| 8,550.0 |
| 10,913.0 |
| 11,402.0 |
| 11,022.0 |
| 11,500.0 |
| 11,472.0 |
| 13,487.0 |
| 12,837.0 |
| 12,140.0 |
| 12,005.0 |
| 2,032.0 |
| 2,194.0 |
| 2,325.0 |
| 2,965.0 |
| 568.0 |
| 450.0 |
| 550.0 |
| 289.0 |
| 900.0 |
| (470.0) |
| (3,004.0) |
| (2,963.0) |
| (3,394.0) |
| (3,527.0) |
| (4,361.0) |
| (2,143.0) |
| (3,341.0) |
| (2,519.0) |
| (2,878.0) |
| (1,311.0) |
| (4,410.0) |
| (5,022.0) |
| (3,619.0) |
| 755.0 |
| - |
| - |
| - |