| (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 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 2,784.0 | 1,148.0 | 1,518.0 | 2,136.0 | 2,776.0 | 2,197.0 | 2,400.0 | 2,900.0 | 2,742.0 | 1,946.0 | 2,424.0 | 2,424.0 | 2,202.0 | 1,539.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 2,732.0 | 5,260.0 | 3,768.0 | 4,708.0 | 4,258.0 | 2,565.0 | 2,493.0 | 2,068.0 | 1,782.0 | 1,292.0 | 1,293.0 | 1,579.0 | 1,273.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.0 | 100.0 | 100.0 | - | |
| Short Term Investments | - | - | - | - | - | 1,106.0 | 1,967.0 | 737.0 | 1,073.0 | 1,967.0 | 1,341.0 | 953.0 | 583.0 | 388.0 | 437.0 | 497.0 | 432.0 | ||
| Cash And Short Term Investments | - | - | - | - | 2,732.0 | 6,366.0 | 5,735.0 | 5,445.0 | 5,331.0 | 4,532.0 | 3,834.0 | 3,021.0 | 2,365.0 | 1,680.0 | 1,730.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 632.0 | 679.0 | 565.0 | 684.0 | 650.0 | 521.0 | 461.0 | 623.0 | 385.0 | 359.0 | 233.0 | 362.0 | 327.0 | 312.0 | 366.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 33.0 | 36.0 | 56.0 | 42.0 | 59.0 | 77.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,970.0 | 1,837.0 | 1,737.0 | 1,616.0 | 1,621.0 | 1,521.0 | 1,391.0 | 1,359.0 | 1,376.0 | 1,315.0 | 1,282.0 | 1,238.0 | 1,319.0 | 1,279.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 128.0 | 105.0 | 110.0 | 99.0 | 101.0 | 96.0 | 68.0 | 113.0 | 48.0 | 87.0 | 89.0 | 68.0 | 119.0 | 136.0 | 215.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 2,082.0 |
| 2,732.0 |
| 2,670.0 |
| 1,630.0 |
| 2,838.0 |
| 5,260.0 |
| 4,772.0 |
| 4,059.0 |
| 4,013.0 |
| 3,768.0 |
| 3,603.0 |
| 2,940.0 |
| 3,533.0 |
| 4,708.0 |
| 3,887.0 |
| 3,887.0 |
| 3,876.0 |
| 4,258.0 |
| 2,566.0 |
| 2,067.0 |
| 2,248.0 |
| 2,565.0 |
| 2,483.0 |
| 1,746.0 |
| 2,042.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 342.0 | 881.0 | 1,106.0 | 1,938.0 | 1,972.0 | 1,947.0 | 1,967.0 | 1,999.0 | 1,943.0 | 1,654.0 | 737.0 | 1,274.0 | 1,664.0 | 1,095.0 | 1,073.0 | 2,318.0 | 2,288.0 | 2,222.0 | 1,967.0 | 1,736.0 | 1,520.0 | 1,385.0 |
| Cash And Short Term Investments | - | 2,784.0 | 1,148.0 | 1,518.0 | 2,136.0 | 2,776.0 | 2,197.0 | 2,400.0 | 2,900.0 | 2,742.0 | 1,946.0 | 2,424.0 | 2,424.0 | 2,202.0 | 1,539.0 | 2,082.0 | 2,732.0 | 2,670.0 | 1,972.0 | 3,719.0 | 6,366.0 | 6,710.0 | 6,031.0 | 5,960.0 | 5,735.0 | 5,602.0 | 4,883.0 | 5,187.0 | 5,445.0 | 5,161.0 | 5,551.0 | 4,971.0 | 5,331.0 | 4,884.0 | 4,355.0 | 4,470.0 | 4,532.0 | 4,219.0 | 3,266.0 | 3,427.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 632.0 | 829.0 | 1,077.0 | 533.0 | 679.0 | 742.0 | 1,012.0 | 433.0 | 565.0 | 867.0 | 1,047.0 | 517.0 | 684.0 | 836.0 | 919.0 | 579.0 | 650.0 | 965.0 | 1,031.0 | 557.0 | 521.0 | 778.0 | 423.0 | 507.0 | 461.0 | 798.0 | 856.0 | 329.0 | 623.0 | 806.0 | 966.0 | 371.0 | 385.0 | 886.0 | 812.0 | 222.0 | 359.0 | 587.0 | 723.0 | 246.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35.0 | 50.0 | 26.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 239.0 | - | ||||||||||||||||||||||
| Other Current Assets | 361.0 | 380.0 | 379.0 | 382.0 | 349.0 | 375.0 | 397.0 | 388.0 | 420.0 | 378.0 | 492.0 | 455.0 | 518.0 | 453.0 | 649.0 | 522.0 | 439.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,973.0 | 4,108.0 | 2,716.0 | 2,545.0 | 3,276.0 | 4,272.0 | 3,972.0 | 3,587.0 | 4,247.0 | 4,349.0 | 3,844.0 | 3,574.0 | 3,969.0 | 3,842.0 | 3,442.0 | 3,517.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,970.0 | 1,929.0 | 1,893.0 | 1,869.0 | 1,837.0 | 1,801.0 | 1,801.0 | 1,738.0 | 1,737.0 | 1,720.0 | 1,658.0 | 1,651.0 | 1,616.0 | 1,631.0 | 1,567.0 | 1,583.0 | 1,621.0 | 1,581.0 | 1,581.0 | 1,576.0 | 1,521.0 | 1,516.0 | 1,473.0 | 1,433.0 | 1,391.0 | 1,419.0 | 1,395.0 | 1,385.0 | 1,359.0 | 1,372.0 | 1,376.0 | 1,373.0 | 1,376.0 | 1,351.0 | 1,336.0 | 1,342.0 | 1,315.0 | 1,289.0 | 1,298.0 | 1,289.0 |
| Accumulated Depreciation | 1,357.0 | 1,329.0 | 1,315.0 | 1,277.0 | 1,251.0 | 1,235.0 | 1,223.0 | 1,180.0 | 1,159.0 | 1,159.0 | 1,116.0 | 1,106.0 | 1,067.0 | 1,078.0 | 1,036.0 | 1,038.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 613.0 | 600.0 | 578.0 | 592.0 | 586.0 | 566.0 | 578.0 | 558.0 | 578.0 | 561.0 | 542.0 | 545.0 | 549.0 | 553.0 | 531.0 | 545.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,388.0 | 5,388.0 | 5,388.0 | 5,389.0 | 5,376.0 | 5,376.0 | 5,381.0 | 5,379.0 | 5,379.0 | 5,382.0 | 5,378.0 | 5,381.0 | 5,380.0 | 5,380.0 | 5,375.0 | 5,382.0 | 5,387.0 | 5,389.0 | ||||||||||||||||||||||
| Intangible Assets | 195.0 | 219.0 | 245.0 | 271.0 | 293.0 | 320.0 | 346.0 | 373.0 | 400.0 | 501.0 | 538.0 | 577.0 | 618.0 | 735.0 | 811.0 | 893.0 | 962.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 283.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,433.0 | 2,451.0 | 2,455.0 | 2,462.0 | 2,420.0 | 2,467.0 | 2,431.0 | 2,393.0 | 2,380.0 | 2,375.0 | 2,353.0 | 2,555.0 | 2,462.0 | 2,443.0 | 2,395.0 | 2,327.0 | 2,243.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 529.0 | 514.0 | 472.0 | 440.0 | 417.0 | 450.0 | 428.0 | 418.0 | 436.0 | 449.0 | 484.0 | 451.0 | 481.0 | 517.0 | 525.0 | 528.0 | 507.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,131.0 | 13,280.0 | 11,854.0 | 11,699.0 | 12,368.0 | 13,451.0 | 13,136.0 | 12,708.0 | 13,420.0 | 13,617.0 | 13,139.0 | 13,083.0 | 13,459.0 | 13,470.0 | 13,079.0 | 13,192.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 128.0 | 76.0 | 175.0 | 92.0 | 105.0 | 81.0 | 171.0 | 80.0 | 110.0 | 62.0 | 152.0 | 75.0 | 99.0 | 62.0 | 136.0 | 70.0 | 101.0 | 86.0 | 136.0 | 73.0 | 96.0 | 89.0 | 164.0 | 51.0 | 68.0 | 61.0 | 148.0 | 56.0 | 113.0 | 70.0 | 168.0 | 47.0 | 48.0 | 91.0 | 187.0 | 38.0 | 87.0 | 65.0 | 206.0 | 44.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 112.0 | 2,490.0 | 1,326.0 | 1,334.0 | 1,700.0 | 1,806.0 | 1,475.0 | 71.0 | 66.0 | 71.0 | 70.0 | 68.0 | 66.0 | 123.0 | 68.0 | 88.0 | 144.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 63.0 | 65.0 | 66.0 | 69.0 | 67.0 | 66.0 | 69.0 | - | 66.0 | - | - | 71.0 | 90.0 | 73.0 | 77.0 | 85.0 | ||||||||||||||||||||||||
| Accrued Expenses | 563.0 | 479.0 | 366.0 | 382.0 | 486.0 | 390.0 | 360.0 | 976.0 | 1,166.0 | 1,299.0 | 1,138.0 | 1,145.0 | 1,285.0 | 1,243.0 | 1,034.0 | 1,215.0 | 1,388.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,797.0 | 4,436.0 | 3,240.0 | 3,040.0 | 3,459.0 | 3,104.0 | 2,787.0 | 2,468.0 | 3,090.0 | 3,280.0 | 2,788.0 | 2,800.0 | 3,285.0 | 3,113.0 | 2,561.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 306.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | 67.0 | 61.0 | 63.0 | 72.0 | 72.0 | - | - | 85.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 1.0 | 1.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 481.0 | 488.0 | 445.0 | 446.0 | 445.0 | 479.0 | 506.0 | 432.0 | 438.0 | 439.0 | 436.0 | 387.0 | 393.0 | 401.0 | 362.0 | 401.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,367.0 | 7,128.0 | 5,854.0 | 5,617.0 | 5,982.0 | 6,039.0 | 5,728.0 | 5,308.0 | 5,907.0 | 6,084.0 | 5,564.0 | 5,749.0 | 6,166.0 | 5,919.0 | 5,281.0 | 5,551.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,607.0 | 6,194.0 | 6,153.0 | 6,241.0 | 6,470.0 | 7,472.0 | 7,520.0 | 7,457.0 | 7,582.0 | 7,614.0 | 7,606.0 | 7,406.0 | 7,357.0 | 7,585.0 | 7,658.0 | 7,567.0 | 7,607.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (102.0) | (127.0) | (156.0) | (162.0) | (87.0) | (63.0) | (115.0) | (60.0) | (72.0) | (84.0) | (34.0) | (75.0) | (67.0) | (37.0) | 137.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,764.0 | 6,152.0 | 6,000.0 | 6,082.0 | 6,386.0 | 7,412.0 | 7,408.0 | 7,400.0 | 7,513.0 | 7,533.0 | 7,575.0 | 7,334.0 | 7,293.0 | 7,551.0 | 7,798.0 | 7,641.0 | ||||||||||||||||||||||||
| Total Equity | 6,764.0 | 6,152.0 | 6,000.0 | 6,082.0 | 6,386.0 | 7,412.0 | 7,408.0 | 7,400.0 | 7,513.0 | 7,533.0 | 7,575.0 | 7,334.0 | 7,293.0 | 7,551.0 | 7,798.0 | 7,641.0 | 7,625.0 | 7,641.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 176.0 | (328.0) | (524.0) | (495.0) | (183.0) | 1,168.0 | 1,185.0 | 1,119.0 | 1,157.0 | 1,069.0 | 1,056.0 | 774.0 | 684.0 | 729.0 | 881.0 | 684.0 | 638.0 | |||||||||||||||||||||||
| Book Value | 6,764.0 | 6,152.0 | 6,000.0 | 6,082.0 | 6,386.0 | 7,412.0 | 7,408.0 | 7,400.0 | 7,513.0 | 7,533.0 | 7,575.0 | 7,334.0 | 7,293.0 | 7,551.0 | 7,798.0 | 7,641.0 | 7,625.0 | 7,641.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,181.0 | 545.0 | 367.0 | 422.0 | 717.0 | 1,716.0 | 1,681.0 | 1,648.0 | 1,734.0 | 1,650.0 | 1,659.0 | 1,376.0 | 1,295.0 | 1,436.0 | 1,612.0 | 1,366.0 | 1,276.0 | |||||||||||||||||||||||
| 1,621.0 |
| 1,553.0 |
| - |
| 534.0 |
| - |
| 2,076.0 |
| 1,705.0 |
| 2,155.0 |
| 1,553.0 |
| 335.0 |
| 206.0 |
| 116.0 |
| - |
| 100.0 |
| 217.0 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 361.0 | 349.0 | 420.0 | 518.0 | 439.0 | 326.0 | 321.0 | 313.0 | 288.0 | 308.0 | 287.0 | 247.0 | 316.0 | 239.0 | 268.0 | 327.0 | 239.0 | 216.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,973.0 | 3,276.0 | 4,247.0 | 3,969.0 | 4,151.0 | 7,213.0 | 6,517.0 | 6,381.0 | 6,004.0 | 5,199.0 | 4,354.0 | 3,720.0 | 3,138.0 | 2,325.0 | 2,609.0 | 3,032.0 | 2,585.0 | 3,120.0 | - |
| 1,219.0 |
| 1,127.0 |
| 1,085.0 |
| - |
| - |
| Accumulated Depreciation | 1,357.0 | 1,251.0 | 1,159.0 | 1,067.0 | 1,071.0 | 1,030.0 | 942.0 | 911.0 | 923.0 | 881.0 | 843.0 | 779.0 | 809.0 | 731.0 | 651.0 | 614.0 | 548.0 | - | - |
| Property,Plant & Equipment Net | 613.0 | 586.0 | 578.0 | 549.0 | 550.0 | 491.0 | 449.0 | 448.0 | 453.0 | 434.0 | 439.0 | 459.0 | 510.0 | 548.0 | 568.0 | 513.0 | 537.0 | 354.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,388.0 | 5,376.0 | 5,379.0 | 5,380.0 | 5,387.0 | 2,868.0 | 1,885.0 | 1,892.0 | 1,883.0 | 1,707.0 | 1,710.0 | 1,713.0 | 1,723.0 | 1,721.0 | 1,718.0 | 1,110.0 | 1,093.0 | 807.0 | - |
| Intangible Assets | 195.0 | 293.0 | 400.0 | 618.0 | 962.0 | 309.0 | 53.0 | 87.0 | 71.0 | 8.0 | 57.0 | 111.0 | 177.0 | 253.0 | 369.0 | 144.0 | 204.0 | 221.0 | - |
| Operating Lease Right Of Use Assets | 283.0 | 237.0 | 243.0 | 276.0 | 314.0 | 242.0 | 193.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,433.0 | 2,420.0 | 2,380.0 | 2,462.0 | 2,243.0 | 2,045.0 | 1,903.0 | 35.0 | 84.0 | 286.0 | 387.0 | 13.0 | 28.0 | 53.0 | 42.0 | 49.0 | 52.0 | 61.0 | - |
| Other Non-Current Assets | 529.0 | 417.0 | 436.0 | 481.0 | 507.0 | 362.0 | 305.0 | 114.0 | 89.0 | 84.0 | 103.0 | 131.0 | 140.0 | 170.0 | 185.0 | 80.0 | 175.0 | 115.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,131.0 | 12,368.0 | 13,420.0 | 13,459.0 | 13,800.0 | 13,288.0 | 11,112.0 | 8,957.0 | 8,584.0 | 7,718.0 | 7,050.0 | 6,147.0 | 5,716.0 | 5,070.0 | 5,491.0 | 4,928.0 | 4,646.0 | 4,678.0 | - |
| 228.0 |
| 91.0 |
| 152.0 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 112.0 | 94.0 | 59.0 | 103.0 | 156.0 | 115.0 | 109.0 | 150.0 | 0.0 | 1,539.0 | 1,458.0 | 1,283.0 | 1,490.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 63.0 | 67.0 | 66.0 | 66.0 | 81.0 | 76.0 | 69.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 563.0 | 486.0 | 1,166.0 | 1,285.0 | 1,388.0 | 1,341.0 | 1,052.0 | 1,052.0 | 821.0 | 789.0 | 710.0 | 794.0 | 781.0 | 737.0 | 857.0 | 768.0 | 717.0 | 723.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,797.0 | 3,459.0 | 3,090.0 | 3,285.0 | 3,513.0 | 2,964.0 | 2,664.0 | 2,265.0 | 2,491.0 | 2,415.0 | 2,418.0 | 2,747.0 | 2,390.0 | 1,917.0 | 2,120.0 | 2,001.0 | 1,574.0 | 1,136.0 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 306.0 | 267.0 | 248.0 | 277.0 | 272.0 | 202.0 | 155.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 1.0 | 1.0 | 1.0 | 43.0 | 1.0 | 2.0 | 1.0 | 1.0 | 2.0 | 80.0 | 18.0 | 1.0 | 8.0 | 37.0 | 2.0 | 42.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 481.0 | 445.0 | 438.0 | 393.0 | 397.0 | 250.0 | 216.0 | 132.0 | 255.0 | 148.0 | 163.0 | 183.0 | 117.0 | 121.0 | 177.0 | 134.0 | 99.0 | 98.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,367.0 | 5,982.0 | 5,907.0 | 6,166.0 | 6,175.0 | 5,448.0 | 3,651.0 | 3,626.0 | 3,989.0 | 3,658.0 | 3,652.0 | 3,080.0 | 3,294.0 | 2,803.0 | 3,033.0 | 2,364.0 | 1,917.0 | 1,544.0 | - |
| 3.0 |
| 3.0 |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,607.0 | 6,470.0 | 7,582.0 | 7,357.0 | 7,607.0 | 7,887.0 | 7,508.0 | 5,358.0 | 4,062.0 | 3,027.0 | 2,060.0 | 904.0 | 29.0 | 21.0 | (77.0) | (153.0) | 123.0 | 800.0 | - |
| Accumulated Other Comprehensive Income | (102.0) | (87.0) | (72.0) | (67.0) | 15.0 | (50.0) | (50.0) | (30.0) | (127.0) | (19.0) | (16.0) | 2.0 | 37.0 | 69.0 | 173.0 | 219.0 | 228.0 | 189.0 | 584.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 6,764.0 | 6,386.0 | 7,513.0 | 7,293.0 | 7,625.0 | 7,840.0 | 7,461.0 | 5,331.0 | 4,595.0 | 4,060.0 | 3,396.0 | 3,036.0 | 2,422.0 | 2,267.0 | 2,458.0 | 2,564.0 | 2,729.0 | 3,134.0 | 4,339.0 |
| Total Equity | 6,764.0 | 6,386.0 | 7,513.0 | 7,293.0 | 7,625.0 | 7,840.0 | 7,461.0 | 5,331.0 | 4,595.0 | 4,060.0 | 3,396.0 | 3,036.0 | 2,422.0 | 2,267.0 | 2,458.0 | 2,564.0 | 2,729.0 | 3,134.0 | 4,339.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 176.0 | (183.0) | 1,157.0 | 684.0 | 638.0 | 4,249.0 | 3,853.0 | 4,116.0 | 3,513.0 | 2,784.0 | 1,936.0 | 973.0 | 748.0 | 408.0 | 489.0 | 1,031.0 | 1,011.0 | 1,984.0 | - |
| Book Value | 6,764.0 | 6,386.0 | 7,513.0 | 7,293.0 | 7,625.0 | 7,840.0 | 7,461.0 | 5,331.0 | 4,595.0 | 4,060.0 | 3,396.0 | 3,036.0 | 2,422.0 | 2,267.0 | 2,458.0 | 2,564.0 | 2,729.0 | 3,134.0 | 4,339.0 |
| Tangible Book Value | 1,181.0 | 717.0 | 1,734.0 | 1,295.0 | 1,276.0 | 4,663.0 | 5,523.0 | 3,352.0 | 2,641.0 | 2,345.0 | 1,629.0 | 1,212.0 | 522.0 | 293.0 | 371.0 | 1,310.0 | 1,432.0 | 2,106.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377.0 |
| 387.0 |
| 401.0 |
| 326.0 |
| 233.0 |
| 376.0 |
| 223.0 |
| 321.0 |
| 229.0 |
| 301.0 |
| 284.0 |
| 313.0 |
| 280.0 |
| 292.0 |
| 282.0 |
| 288.0 |
| 196.0 |
| 248.0 |
| 210.0 |
| 308.0 |
| 260.0 |
| 221.0 |
| 273.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,151.0 |
| 4,358.0 |
| 3,390.0 |
| 4,677.0 |
| 7,213.0 |
| 7,721.0 |
| 6,830.0 |
| 6,690.0 |
| 6,517.0 |
| 6,629.0 |
| 6,040.0 |
| 5,800.0 |
| 6,381.0 |
| 6,247.0 |
| 5,803.0 |
| 5,624.0 |
| 6,004.0 |
| 5,966.0 |
| 5,415.0 |
| 4,902.0 |
| 5,199.0 |
| 5,101.0 |
| 4,260.0 |
| 3,972.0 |
| 1,071.0 |
| 1,059.0 |
| 1,065.0 |
| 1,066.0 |
| 1,030.0 |
| 1,049.0 |
| 1,015.0 |
| 983.0 |
| 942.0 |
| 980.0 |
| 953.0 |
| 939.0 |
| 911.0 |
| 946.0 |
| 936.0 |
| 933.0 |
| 923.0 |
| 904.0 |
| 892.0 |
| 906.0 |
| 881.0 |
| 865.0 |
| 867.0 |
| 854.0 |
| 550.0 |
| 522.0 |
| 516.0 |
| 510.0 |
| 491.0 |
| 467.0 |
| 458.0 |
| 450.0 |
| 449.0 |
| 439.0 |
| 442.0 |
| 446.0 |
| 448.0 |
| 426.0 |
| 440.0 |
| 440.0 |
| 453.0 |
| 447.0 |
| 444.0 |
| 436.0 |
| 434.0 |
| 424.0 |
| 431.0 |
| 435.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,459.0 |
| 4,256.0 |
| 2,868.0 |
| 1,896.0 |
| 1,891.0 |
| 1,889.0 |
| 1,885.0 |
| 1,892.0 |
| 1,890.0 |
| 1,892.0 |
| 1,892.0 |
| 1,891.0 |
| 1,894.0 |
| 1,886.0 |
| 1,883.0 |
| 1,879.0 |
| 1,711.0 |
| 1,708.0 |
| 1,707.0 |
| 1,704.0 |
| 1,709.0 |
| 1,708.0 |
| 1,052.0 |
| 1,080.0 |
| 909.0 |
| 309.0 |
| 37.0 |
| 42.0 |
| 48.0 |
| 53.0 |
| 62.0 |
| 72.0 |
| 80.0 |
| 87.0 |
| 93.0 |
| 100.0 |
| 107.0 |
| 71.0 |
| 81.0 |
| 5.0 |
| 7.0 |
| 8.0 |
| 9.0 |
| 28.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.0 |
| 219.0 |
| 206.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,130.0 |
| 2,139.0 |
| 1,960.0 |
| 2,045.0 |
| 1,924.0 |
| 1,937.0 |
| 1,894.0 |
| 1,903.0 |
| 1,828.0 |
| 1,835.0 |
| 1,208.0 |
| 35.0 |
| 106.0 |
| 112.0 |
| 92.0 |
| 84.0 |
| 159.0 |
| 248.0 |
| 232.0 |
| 286.0 |
| 386.0 |
| 366.0 |
| 343.0 |
| 479.0 |
| 435.0 |
| 422.0 |
| 362.0 |
| 375.0 |
| 312.0 |
| 313.0 |
| 305.0 |
| 311.0 |
| 314.0 |
| 323.0 |
| 114.0 |
| 94.0 |
| 101.0 |
| 98.0 |
| 89.0 |
| 110.0 |
| 99.0 |
| 90.0 |
| 84.0 |
| 95.0 |
| 98.0 |
| 105.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,800.0 |
| 13,930.0 |
| 13,019.0 |
| 12,734.0 |
| 13,288.0 |
| 12,420.0 |
| 11,470.0 |
| 11,284.0 |
| 11,112.0 |
| 11,161.0 |
| 10,593.0 |
| 9,749.0 |
| 8,957.0 |
| 8,857.0 |
| 8,450.0 |
| 8,247.0 |
| 8,584.0 |
| 8,642.0 |
| 7,922.0 |
| 7,375.0 |
| 7,718.0 |
| 7,719.0 |
| 6,892.0 |
| 6,605.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.0 |
| 99.0 |
| 88.0 |
| 115.0 |
| 182.0 |
| 72.0 |
| 79.0 |
| 109.0 |
| 174.0 |
| 87.0 |
| 125.0 |
| 150.0 |
| 209.0 |
| 108.0 |
| 129.0 |
| 0.0 |
| 1,946.0 |
| 1,116.0 |
| 882.0 |
| 1,539.0 |
| 1,971.0 |
| 1,067.0 |
| 873.0 |
| 81.0 |
| 87.0 |
| 68.0 |
| 76.0 |
| 76.0 |
| 86.0 |
| 86.0 |
| 75.0 |
| 69.0 |
| 75.0 |
| 75.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,443.0 |
| 1,119.0 |
| 1,093.0 |
| 1,341.0 |
| 1,423.0 |
| 1,083.0 |
| 1,040.0 |
| 1,052.0 |
| 1,204.0 |
| 1,024.0 |
| 915.0 |
| 1,052.0 |
| 1,092.0 |
| 907.0 |
| 815.0 |
| 821.0 |
| 1,070.0 |
| 969.0 |
| 709.0 |
| 789.0 |
| 901.0 |
| 777.0 |
| 597.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,833.0 |
| 3,513.0 |
| 3,630.0 |
| 2,577.0 |
| 2,471.0 |
| 2,964.0 |
| 3,492.0 |
| 2,485.0 |
| 2,568.0 |
| 2,664.0 |
| 2,338.0 |
| 1,818.0 |
| 1,650.0 |
| 2,265.0 |
| 2,090.0 |
| 1,649.0 |
| 1,464.0 |
| 2,491.0 |
| 3,107.0 |
| 2,272.0 |
| 1,629.0 |
| 2,415.0 |
| 2,937.0 |
| 2,050.0 |
| 1,650.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| 181.0 |
| 185.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.0 |
| 68.0 |
| 24.0 |
| 43.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 404.0 |
| 323.0 |
| 313.0 |
| 250.0 |
| 271.0 |
| 211.0 |
| 224.0 |
| 216.0 |
| 237.0 |
| 259.0 |
| 272.0 |
| 132.0 |
| 164.0 |
| 217.0 |
| 253.0 |
| 255.0 |
| 261.0 |
| 148.0 |
| 154.0 |
| 148.0 |
| 154.0 |
| 156.0 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,175.0 |
| 6,313.0 |
| 5,163.0 |
| 5,006.0 |
| 5,448.0 |
| 4,457.0 |
| 3,395.0 |
| 3,502.0 |
| 3,651.0 |
| 3,924.0 |
| 3,435.0 |
| 3,264.0 |
| 3,626.0 |
| 3,513.0 |
| 3,133.0 |
| 2,987.0 |
| 3,989.0 |
| 4,556.0 |
| 3,534.0 |
| 2,889.0 |
| 3,658.0 |
| 4,170.0 |
| 3,284.0 |
| 2,889.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,608.0 |
| 7,855.0 |
| 7,760.0 |
| 7,887.0 |
| 8,054.0 |
| 8,016.0 |
| 7,831.0 |
| 7,508.0 |
| 7,267.0 |
| 7,165.0 |
| 6,499.0 |
| 5,358.0 |
| 5,358.0 |
| 5,199.0 |
| 4,944.0 |
| 4,062.0 |
| 3,455.0 |
| 3,641.0 |
| 3,663.0 |
| 3,027.0 |
| 2,461.0 |
| 2,462.0 |
| 2,500.0 |
| 71.0 |
| 15.0 |
| 6.0 |
| (2.0) |
| (35.0) |
| (50.0) |
| (94.0) |
| (89.0) |
| (52.0) |
| (50.0) |
| (33.0) |
| (10.0) |
| (17.0) |
| (30.0) |
| (17.0) |
| (19.0) |
| (26.0) |
| (127.0) |
| (95.0) |
| (73.0) |
| (71.0) |
| (19.0) |
| (1.0) |
| (10.0) |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,625.0 |
| 7,641.0 |
| 7,856.0 |
| 7,728.0 |
| 7,840.0 |
| 7,728.0 |
| 8,075.0 |
| 7,782.0 |
| 7,461.0 |
| 7,237.0 |
| 7,158.0 |
| 6,485.0 |
| 5,331.0 |
| 5,344.0 |
| 5,317.0 |
| 5,260.0 |
| 4,595.0 |
| 4,086.0 |
| 4,388.0 |
| 4,486.0 |
| 4,060.0 |
| 3,549.0 |
| 3,608.0 |
| 3,716.0 |
| 7,856.0 |
| 7,728.0 |
| 7,840.0 |
| 7,728.0 |
| 8,075.0 |
| 7,782.0 |
| 7,461.0 |
| 7,237.0 |
| 7,158.0 |
| 6,485.0 |
| 5,331.0 |
| 5,344.0 |
| 5,317.0 |
| 5,260.0 |
| 4,595.0 |
| 4,086.0 |
| 4,388.0 |
| 4,486.0 |
| 4,060.0 |
| 3,549.0 |
| 3,608.0 |
| 3,716.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 728.0 |
| 813.0 |
| 2,206.0 |
| 4,249.0 |
| 4,229.0 |
| 4,345.0 |
| 4,122.0 |
| 3,853.0 |
| 4,291.0 |
| 4,222.0 |
| 4,150.0 |
| 4,116.0 |
| 4,157.0 |
| 4,154.0 |
| 4,160.0 |
| 3,513.0 |
| 2,859.0 |
| 3,143.0 |
| 3,273.0 |
| 2,784.0 |
| 2,164.0 |
| 2,210.0 |
| 2,322.0 |
| 7,856.0 |
| 7,728.0 |
| 7,840.0 |
| 7,728.0 |
| 8,075.0 |
| 7,782.0 |
| 7,461.0 |
| 7,237.0 |
| 7,158.0 |
| 6,485.0 |
| 5,331.0 |
| 5,344.0 |
| 5,317.0 |
| 5,260.0 |
| 4,595.0 |
| 4,086.0 |
| 4,388.0 |
| 4,486.0 |
| 4,060.0 |
| 3,549.0 |
| 3,608.0 |
| 3,716.0 |
| 1,200.0 |
| 1,317.0 |
| 2,563.0 |
| 4,663.0 |
| 5,795.0 |
| 6,142.0 |
| 5,845.0 |
| 5,523.0 |
| 5,283.0 |
| 5,196.0 |
| 4,513.0 |
| 3,352.0 |
| 3,360.0 |
| 3,323.0 |
| 3,267.0 |
| 2,641.0 |
| 2,126.0 |
| 2,672.0 |
| 2,771.0 |
| 2,345.0 |
| 1,836.0 |
| 1,871.0 |
| 1,966.0 |