| (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 | 9,491.0 | 8,288.0 | 6,526.0 | 7,387.0 | 4,880.0 | 5,741.0 | 4,937.0 | 3,934.0 | 3,609.0 | 4,075.0 | 2,113.0 | 2,151.7 | 1,582.1 | 2,475.3 | 2,201.6 | 1,788.8 | 4,816.1 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 9,491.0 | 8,288.0 | 6,526.0 | 7,387.0 | 4,880.0 | 5,741.0 | 4,937.0 | 3,934.0 | 3,609.0 | 4,075.0 | 2,113.0 | 2,151.7 | 1,582.1 | 2,475.3 | 2,201.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,735.0 | 8,329.0 | 7,903.0 | 7,119.0 | 8,259.0 | 7,327.0 | 6,479.0 | 5,548.0 | 4,373.0 | 4,139.9 | 4,058.4 | 3,764.8 | 3,485.0 | 3,194.8 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 30,797.0 | 29,218.0 | 23,246.0 | 22,349.0 | 21,157.0 | 19,335.0 | 17,787.0 | 17,217.0 | 17,382.0 | 14,358.5 | 15,324.5 | 14,019.6 | 13,573.6 | 14,170.8 | 8,465.7 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.6 | 2.6 | 2.7 | 2.9 | 3.0 | 3.4 | 3.8 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 31,896.0 | 30,867.0 | 24,895.0 | 23,849.0 | 22,756.0 | 20,035.0 | 19,385.0 | 18,066.0 | 18,657.0 | 15,286.9 | 15,324.5 | 14,643.9 | 14,091.6 | 14,727.9 | 9,740.2 | 8,853.7 | ||||
| (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 | 9,657.0 | 9,491.0 | 8,713.0 | 8,560.0 | 7,500.0 | 8,288.0 | 7,866.0 | 6,497.0 | 6,226.0 | 6,526.0 | 10,919.0 | 9,991.0 | 10,142.0 | 7,387.0 | ||||||||||||||||||||||||||
| 2,183.9 |
| 2,767.9 |
| 2,602.1 |
| - |
| - |
| - |
| - |
| - |
| 1,788.8 |
| 4,816.1 |
| 2,183.9 |
| 2,767.9 |
| 2,602.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 5,344.0 | 4,700.0 | 5,795.0 | 5,281.0 | 4,654.0 | 4,060.0 | 3,020.0 | 2,104.0 | 2,249.0 | 1,781.8 | 1,555.7 | 1,473.9 | 1,677.5 | 1,827.4 | 1,859.0 | 1,534.1 | 1,268.6 | 1,212.2 | - | - |
| Assets Held For Sale | 0.0 | 490.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 906.9 | - | - | - | - | - | - | - |
| Total Current Assets | 63,001.0 | 58,942.0 | 60,029.0 | 55,617.0 | 51,122.0 | 45,751.0 | 39,033.0 | 34,321.0 | 36,263.0 | 34,314.9 | 30,862.1 | 31,947.8 | 29,745.8 | 29,347.5 | 27,097.4 | 26,140.8 | 28,070.7 | 12,130.0 | - | - |
| 2,655.2 |
| 2,423.0 |
| 2,360.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,056.0 | 3,677.0 | 3,544.0 | 2,803.0 | 4,340.0 | 3,844.0 | 3,346.0 | 2,813.0 | 2,198.0 | 2,162.0 | 2,038.6 | 1,820.5 | 1,683.5 | 1,477.5 | (1,237.1) | 1,267.5 | 1,260.5 | - | - | - |
| Property,Plant & Equipment Net | 4,679.0 | 4,652.0 | 4,359.0 | 4,316.0 | 3,919.0 | 3,483.0 | 3,133.0 | 2,735.0 | 2,175.0 | 1,977.9 | 2,019.8 | 1,944.3 | 1,801.5 | 1,717.3 | 1,418.1 | 1,155.5 | 1,099.6 | 1,054.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 28,344.0 | 28,277.0 | 25,317.0 | 24,383.0 | 24,228.0 | 21,691.0 | 20,500.0 | 20,504.0 | 19,231.0 | 17,561.0 | 17,562.2 | 17,082.0 | 16,917.2 | 16,889.8 | 13,858.7 | 13,264.9 | 13,264.6 | 13,461.3 | - | - |
| Intangible Assets | 11,200.0 | 12,094.0 | 10,273.0 | 10,315.0 | 10,615.0 | 9,405.0 | 8,674.0 | 9,007.0 | 8,368.0 | 7,964.9 | 8,158.0 | 7,958.1 | 8,441.0 | 8,665.5 | 7,931.7 | 7,996.8 | 8,259.3 | 8,827.2 | - | - |
| Operating Lease Right Of Use Assets | 452.0 | 567.0 | 584.0 | 604.0 | 628.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,310.0 | 2,140.0 | 1,967.0 | 1,687.0 | 1,719.0 | 1,438.0 | 1,350.0 | 758.0 | 565.0 | 467.9 | 485.4 | 512.3 | 645.2 | 486.1 | 478.4 | 488.3 | 393.0 | 387.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 121,494.0 | 116,889.0 | 108,928.0 | 102,755.0 | 97,460.0 | 86,615.0 | 77,453.0 | 71,571.0 | 70,540.0 | 65,083.1 | 61,717.8 | 61,676.3 | 59,574.5 | 58,955.4 | 52,163.2 | 50,166.9 | 52,125.4 | 48,403.2 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,099.0 | 1,649.0 | 1,649.0 | 1,500.0 | 1,599.0 | 700.0 | 1,598.0 | 849.0 | 1,275.0 | 928.4 | 0.0 | 624.3 | 518.0 | 557.1 | 1,274.5 | 705.9 | 60.8 | 909.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 131.0 | 153.0 | 164.0 | 181.0 | 133.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 10,255.0 | 10,029.0 | 9,894.0 | 9,683.0 | 7,849.0 | 6,052.0 | 4,127.0 | 3,190.0 | 3,343.0 | 3,581.3 | 2,816.1 | 1,861.2 | 1,674.7 | 1,769.8 | 1,727.1 | 1,617.3 | 1,775.2 | 1,657.6 | - | - |
| Total Current Liabilities | 41,035.0 | 40,581.0 | 41,791.0 | 39,696.0 | 34,885.0 | 29,453.0 | 23,532.0 | 21,965.0 | 23,356.0 | 21,294.4 | 19,092.6 | 18,752.7 | 16,351.5 | 15,995.0 | 15,898.7 | 14,009.5 | 14,673.7 | 15,020.3 | - | - |
| 8,147.8 |
| 8,338.3 |
| 7,833.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 529.0 | 658.0 | 685.0 | 751.0 | 864.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,110.0 | 2,148.0 | 1,970.0 | 2,015.0 | 2,805.0 | 2,019.0 | 2,227.0 | 1,960.0 | 1,727.0 | 2,779.9 | 2,630.6 | 2,945.6 | 3,325.2 | 3,222.9 | 2,724.0 | 2,586.9 | 2,470.4 | 2,098.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,381.0 | 3,326.0 | 1,738.0 | 1,562.0 | 1,683.0 | 1,815.0 | 1,420.0 | 1,182.0 | 925.0 | 883.8 | 994.3 | 1,035.8 | 836.0 | 1,013.2 | 1,055.9 | 963.4 | 1,115.1 | 1,353.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 77,468.0 | 75,463.0 | 69,523.0 | 66,425.0 | 61,332.0 | 53,416.0 | 45,725.0 | 43,030.0 | 44,037.0 | 39,982.7 | 38,673.7 | 37,425.0 | 34,809.3 | 35,152.7 | 28,875.0 | 26,354.3 | 27,262.1 | 26,971.5 | - | - |
| 4.5 |
| 5.0 |
| - |
| - |
| Additional Paid In Capital | 8,938.0 | 8,911.0 | 8,868.0 | 9,084.0 | 9,148.0 | 9,244.0 | 9,448.0 | 9,536.0 | 8,547.0 | 8,805.1 | 8,555.6 | 10,062.3 | 10,765.2 | 10,853.5 | 11,679.2 | 12,862.6 | 15,192.2 | 16,843.0 | - | - |
| Retained Earnings | 35,393.0 | 33,549.0 | 31,749.0 | 29,647.0 | 27,088.0 | 23,802.0 | 22,573.0 | 19,988.0 | 18,054.0 | 16,560.6 | 14,778.5 | 14,014.4 | 13,813.9 | 12,647.1 | 11,490.7 | 10,721.6 | 9,598.5 | 5,479.4 | - | - |
| Accumulated Other Comprehensive Income | (451.0) | (1,147.0) | (1,313.0) | (2,490.0) | (197.0) | 150.0 | (296.0) | (986.0) | (101.0) | (267.9) | (292.6) | 171.9 | 183.2 | 299.1 | 114.9 | 224.6 | 68.1 | (895.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 144.0 | 111.0 | 99.0 | 87.0 | 68.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 43,882.0 | 41,315.0 | 39,306.0 | 36,243.0 | 36,060.0 | 33,199.0 | 31,728.0 | 28,541.0 | 26,503.0 | 25,101.0 | 23,045.0 | 24,251.3 | 24,765.2 | 23,802.7 | 23,288.2 | 23,812.6 | 24,863.3 | 21,431.7 | 22,990.4 | 24,575.8 |
| Total Equity | 44,026.0 | 41,426.0 | 39,405.0 | 36,330.0 | 36,140.0 | 33,187.0 | 31,693.0 | 28,567.0 | 26,503.0 | 25,101.0 | 23,045.0 | 24,251.3 | 24,765.2 | 23,802.7 | 23,288.2 | 23,812.6 | 24,863.3 | 21,431.7 | 22,990.4 | 24,575.8 |
| 8,399.1 |
| 8,743.6 |
| - |
| - |
| Net debt | 22,405.0 | 22,579.0 | 18,369.0 | 16,462.0 | 17,876.0 | 14,294.0 | 14,448.0 | 14,132.0 | 15,048.0 | 11,211.9 | 13,211.5 | 12,492.2 | 12,509.5 | 12,252.6 | 7,538.6 | 7,064.9 | 3,583.0 | 6,559.7 | - | - |
| Working Capital | 21,966.0 | 18,361.0 | 18,238.0 | 15,921.0 | 16,237.0 | 16,298.0 | 15,501.0 | 12,356.0 | 12,907.0 | 13,020.5 | 11,769.5 | 13,195.1 | 13,394.3 | 13,352.5 | 11,198.7 | 12,131.3 | 13,397.0 | (2,890.3) | - | - |
| Book Value | 43,882.0 | 41,315.0 | 39,306.0 | 36,243.0 | 36,060.0 | 33,199.0 | 31,728.0 | 28,541.0 | 26,503.0 | 25,101.0 | 23,045.0 | 24,251.3 | 24,765.2 | 23,802.7 | 23,288.2 | 23,812.6 | 24,863.3 | 21,431.7 | 22,990.4 | 24,575.8 |
| Tangible Book Value | 4,338.0 | 944.0 | 3,716.0 | 1,545.0 | 1,217.0 | 2,103.0 | 2,554.0 | (970.0) | (1,096.0) | (424.9) | (2,675.2) | (788.8) | (593.0) | (1,752.6) | 1,497.8 | 2,550.9 | 3,339.4 | (856.8) | - | - |
| 8,872.0 |
| 6,456.0 |
| 6,161.0 |
| 4,880.0 |
| 5,490.0 |
| 5,258.0 |
| 9,326.0 |
| 5,741.0 |
| 3,984.0 |
| 6,028.0 |
| 5,345.0 |
| 4,937.0 |
| 4,190.0 |
| 4,078.0 |
| 4,482.0 |
| 3,934.0 |
| 4,260.0 |
| 4,682.0 |
| 4,631.0 |
| 3,609.0 |
| 6,097.0 |
| 4,561.2 |
| 6,772.4 |
| 4,075.0 |
| 2,546.0 |
| 1,582.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9,657.0 | 9,491.0 | 8,713.0 | 8,560.0 | 7,500.0 | 8,288.0 | 7,866.0 | 6,497.0 | 6,226.0 | 6,526.0 | 10,919.0 | 9,991.0 | 10,142.0 | 7,387.0 | 8,872.0 | 6,456.0 | 6,161.0 | 4,880.0 | 5,490.0 | 5,258.0 | 9,326.0 | 5,741.0 | 3,984.0 | 6,028.0 | 5,345.0 | 4,937.0 | 4,190.0 | 4,078.0 | 4,482.0 | 3,934.0 | 4,260.0 | 4,682.0 | 4,631.0 | 3,609.0 | 6,097.0 | 4,561.2 | 6,772.4 | 4,075.0 | 2,546.0 | 1,582.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 7,169.0 | 5,344.0 | 5,213.0 | 5,407.0 | 5,288.0 | 4,700.0 | 5,949.0 | 6,464.0 | 6,388.0 | 5,795.0 | 5,358.0 | 4,936.0 | 4,943.0 | 5,281.0 | 5,496.0 | 5,661.0 | 5,193.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 0.0 | 0.0 | 490.0 | 565.0 | 601.0 | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 67,032.0 | 63,001.0 | 63,778.0 | 63,324.0 | 61,121.0 | 58,942.0 | 62,846.0 | 62,274.0 | 60,948.0 | 60,029.0 | 61,185.0 | 59,743.0 | 59,823.0 | 55,617.0 | 55,603.0 | 53,655.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,119.0 | - | - | - | 8,259.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,803.0 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,657.0 | 4,679.0 | 4,657.0 | 4,641.0 | 4,617.0 | 4,652.0 | 4,505.0 | 4,450.0 | 4,451.0 | 4,359.0 | 4,248.0 | 4,547.0 | 4,418.0 | 4,316.0 | 4,197.0 | 4,090.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 28,340.0 | 28,344.0 | 28,451.0 | 28,368.0 | 28,420.0 | 28,277.0 | 25,967.0 | 25,962.0 | 25,947.0 | 25,317.0 | 25,291.0 | 25,274.0 | 25,273.0 | 24,383.0 | 24,381.0 | 24,367.0 | 24,251.0 | 24,228.0 | ||||||||||||||||||||||
| Intangible Assets | 11,093.0 | 11,200.0 | 11,327.0 | 11,490.0 | 11,940.0 | 12,094.0 | 10,325.0 | 10,447.0 | 10,710.0 | 10,273.0 | 10,491.0 | 10,703.0 | 10,915.0 | 10,315.0 | 10,536.0 | 10,762.0 | 10,588.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 573.0 | 605.0 | 597.0 | 604.0 | 600.0 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,582.0 | 2,310.0 | 2,777.0 | 2,562.0 | 2,392.0 | 2,140.0 | 2,603.0 | 2,196.0 | 2,245.0 | 1,967.0 | 2,329.0 | 2,133.0 | 1,857.0 | 1,687.0 | 2,171.0 | 2,002.0 | 1,803.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 125,827.0 | 121,494.0 | 122,749.0 | 121,938.0 | 119,717.0 | 116,889.0 | 116,533.0 | 112,988.0 | 111,894.0 | 108,928.0 | 110,478.0 | 109,168.0 | 109,040.0 | 102,755.0 | 103,026.0 | 100,877.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 350.0 | 1,099.0 | 749.0 | 1,648.0 | 1,643.0 | 1,649.0 | 2,100.0 | 2,900.0 | 2,900.0 | 1,649.0 | 799.0 | 0.0 | 0.0 | 1,500.0 | 2,249.0 | 2,248.0 | 3,097.0 | 1,599.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 172.0 | 178.0 | 178.0 | 181.0 | 182.0 | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 13,985.0 | 10,255.0 | 12,438.0 | 12,292.0 | 11,426.0 | 10,029.0 | 11,614.0 | 11,139.0 | 10,970.0 | 9,894.0 | 10,366.0 | 9,696.0 | 10,531.0 | 9,683.0 | 9,384.0 | 9,360.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 45,309.0 | 41,035.0 | 40,878.0 | 43,834.0 | 42,698.0 | 40,581.0 | 42,033.0 | 41,813.0 | 44,334.0 | 41,791.0 | 43,337.0 | 41,571.0 | 41,889.0 | 39,696.0 | 41,287.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 30,768.0 | 30,797.0 | 31,173.0 | 28,178.0 | 28,110.0 | 29,218.0 | 24,688.0 | 24,561.0 | 21,976.0 | 23,246.0 | 24,045.0 | 24,859.0 | 25,201.0 | 22,349.0 | 21,258.0 | 21,165.0 | 19,883.0 | 21,157.0 | 21,761.0 | 22,217.0 | 22,534.0 | 19,335.0 | 19,094.0 | 19,873.0 | 19,005.0 | 17,787.0 | 18,820.0 | 17,436.0 | 17,396.0 | 17,217.0 | 17,300.0 | 17,515.4 | 18,110.1 | 17,382.0 | 13,777.3 | 15,088.0 | 15,449.9 | 14,358.5 | 14,242.3 | 14,202.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 695.0 | 717.0 | 727.0 | 751.0 | 739.0 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,786.0 | 2,110.0 | 2,315.0 | 2,008.0 | 2,121.0 | 2,148.0 | 2,092.0 | 2,037.0 | 2,201.0 | 1,970.0 | 1,779.0 | 1,852.0 | 2,029.0 | 2,015.0 | 1,825.0 | 2,021.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,922.0 | 3,526.0 | 4,137.0 | 3,904.0 | 3,994.0 | 3,326.0 | 3,593.0 | 1,985.0 | 1,908.0 | 1,738.0 | 1,971.0 | 1,777.0 | 1,650.0 | 1,562.0 | 1,788.0 | 1,694.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 81,785.0 | 77,468.0 | 78,667.0 | 78,087.0 | 77,097.0 | 75,463.0 | 72,654.0 | 70,691.0 | 71,184.0 | 69,523.0 | 71,939.0 | 70,856.0 | 71,580.0 | 66,425.0 | 66,983.0 | 65,010.0 | ||||||||||||||||||||||||
| 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 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.6 | 2.6 | 3.0 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| Additional Paid In Capital | 8,845.0 | 8,938.0 | 8,908.0 | 8,931.0 | 8,866.0 | 8,911.0 | 9,105.0 | 9,001.0 | 8,883.0 | 8,868.0 | 8,830.0 | 8,761.0 | 8,697.0 | 9,084.0 | 9,169.0 | 9,134.0 | ||||||||||||||||||||||||
| Retained Earnings | 35,796.0 | 35,393.0 | 35,586.0 | 35,549.0 | 34,546.0 | 33,549.0 | 35,157.0 | 34,575.0 | 33,088.0 | 31,749.0 | 32,103.0 | 31,608.0 | 30,707.0 | 29,647.0 | 29,604.0 | 28,825.0 | 28,058.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (741.0) | (451.0) | (543.0) | (760.0) | (911.0) | (1,147.0) | (489.0) | (1,387.0) | (1,365.0) | (1,313.0) | (2,512.0) | (2,166.0) | (2,050.0) | (2,490.0) | (2,779.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 140.0 | 144.0 | 129.0 | 129.0 | 117.0 | 111.0 | 104.0 | 106.0 | 102.0 | 99.0 | 116.0 | 107.0 | 104.0 | 87.0 | 52.0 | 55.0 | 56.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 43,902.0 | 43,882.0 | 43,953.0 | 43,722.0 | 42,503.0 | 41,315.0 | 43,775.0 | 42,191.0 | 40,608.0 | 39,306.0 | 38,423.0 | 38,205.0 | 37,356.0 | 36,243.0 | 36,055.0 | 35,812.0 | ||||||||||||||||||||||||
| Total Equity | 44,042.0 | 44,026.0 | 44,082.0 | 43,851.0 | 42,620.0 | 41,426.0 | 43,879.0 | 42,297.0 | 40,710.0 | 39,405.0 | 38,539.0 | 38,312.0 | 37,460.0 | 36,330.0 | 36,043.0 | 35,887.0 | 36,059.0 | 36,163.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 31,118.0 | 31,896.0 | 31,922.0 | 29,826.0 | 29,753.0 | 30,867.0 | 26,788.0 | 27,461.0 | 24,876.0 | 24,895.0 | 24,844.0 | 24,859.0 | 25,201.0 | 23,849.0 | 23,507.0 | 23,413.0 | 22,980.0 | 22,756.0 | 22,610.0 | 23,066.0 | 23,234.0 | 20,035.0 | 20,693.0 | 21,476.0 | 20,608.0 | 19,385.0 | 19,520.0 | 18,286.0 | 18,247.0 | 18,066.0 | 18,149.0 | 18,165.6 | 18,760.9 | 18,657.0 | 15,050.7 | 15,712.4 | 16,602.7 | 15,286.9 | 15,170.2 | 15,130.3 |
| Net debt | 21,461.0 | 22,405.0 | 23,209.0 | 21,266.0 | 22,253.0 | 22,579.0 | 18,922.0 | 20,964.0 | 18,650.0 | 18,369.0 | 13,925.0 | 14,868.0 | 15,059.0 | 16,462.0 | 14,635.0 | 16,957.0 | 16,819.0 | 17,876.0 | ||||||||||||||||||||||
| Working Capital | 21,723.0 | 21,966.0 | 22,900.0 | 19,490.0 | 18,423.0 | 18,361.0 | 20,813.0 | 20,461.0 | 16,614.0 | 18,238.0 | 17,848.0 | 18,172.0 | 17,934.0 | 15,921.0 | 14,316.0 | 14,347.0 | 14,164.0 | |||||||||||||||||||||||
| Book Value | 43,902.0 | 43,882.0 | 43,953.0 | 43,722.0 | 42,503.0 | 41,315.0 | 43,775.0 | 42,191.0 | 40,608.0 | 39,306.0 | 38,423.0 | 38,205.0 | 37,356.0 | 36,243.0 | 36,055.0 | 35,812.0 | 35,975.0 | 36,095.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,469.0 | 4,338.0 | 4,175.0 | 3,864.0 | 2,143.0 | 944.0 | 7,483.0 | 5,782.0 | 3,951.0 | 3,716.0 | 2,641.0 | 2,228.0 | 1,168.0 | 1,545.0 | 1,138.0 | 683.0 | 1,136.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,654.0 |
| 5,140.0 |
| 4,701.0 |
| 4,693.0 |
| 4,060.0 |
| 4,147.0 |
| 4,260.0 |
| 4,135.0 |
| 3,020.0 |
| 2,113.0 |
| 2,151.0 |
| 2,172.0 |
| 2,104.0 |
| 2,875.0 |
| 3,106.1 |
| 3,552.3 |
| 2,249.0 |
| 1,822.0 |
| 1,774.6 |
| 1,823.6 |
| 1,781.8 |
| 1,906.8 |
| 2,083.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53,897.0 |
| 51,122.0 |
| 51,904.0 |
| 50,238.0 |
| 54,495.0 |
| 45,751.0 |
| 45,450.0 |
| 46,764.0 |
| 41,256.0 |
| 39,033.0 |
| 39,504.0 |
| 37,805.0 |
| 36,611.0 |
| 34,321.0 |
| 37,108.0 |
| 37,370.4 |
| 36,974.1 |
| 36,263.0 |
| 36,973.7 |
| 37,130.7 |
| 37,981.8 |
| 34,314.9 |
| 32,924.3 |
| 32,957.7 |
| 4,340.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,986.0 |
| 3,919.0 |
| 3,835.0 |
| 3,733.0 |
| 3,533.0 |
| 3,483.0 |
| 3,363.0 |
| 3,427.0 |
| 3,350.0 |
| 3,133.0 |
| 2,921.0 |
| 2,837.0 |
| 2,799.0 |
| 2,735.0 |
| 2,592.0 |
| 2,392.2 |
| 2,237.6 |
| 2,175.0 |
| 2,049.2 |
| 1,975.7 |
| 1,957.6 |
| 1,977.9 |
| 2,006.6 |
| 1,989.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,184.0 |
| 24,399.0 |
| 21,708.0 |
| 21,691.0 |
| 21,687.0 |
| 21,641.0 |
| 21,661.0 |
| 20,500.0 |
| 20,500.0 |
| 20,500.0 |
| 20,500.0 |
| 20,504.0 |
| 20,468.0 |
| 20,414.5 |
| 20,185.5 |
| 19,231.0 |
| 17,587.8 |
| 17,561.2 |
| 17,561.2 |
| 17,561.2 |
| 17,562.2 |
| 17,562.2 |
| 10,615.0 |
| 10,749.0 |
| 10,540.0 |
| 9,352.0 |
| 9,405.0 |
| 9,497.0 |
| 9,577.0 |
| 9,613.0 |
| 8,674.0 |
| 8,756.0 |
| 8,840.0 |
| 8,925.0 |
| 9,007.0 |
| 9,101.0 |
| 9,224.3 |
| 9,076.0 |
| 8,368.0 |
| 7,840.6 |
| 7,882.4 |
| 7,923.0 |
| 7,964.9 |
| 8,012.3 |
| 8,059.7 |
| - |
| 628.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,715.0 |
| 1,804.0 |
| 1,689.0 |
| 1,563.0 |
| 1,438.0 |
| 1,849.0 |
| 1,950.0 |
| 1,833.0 |
| 1,350.0 |
| 1,667.0 |
| 1,608.0 |
| 1,453.0 |
| 758.0 |
| 1,074.0 |
| 950.4 |
| 832.0 |
| 565.0 |
| 850.9 |
| 778.4 |
| 640.5 |
| 467.9 |
| 1,168.5 |
| 862.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100,486.0 |
| 97,456.0 |
| 98,060.0 |
| 96,097.0 |
| 95,683.0 |
| 86,615.0 |
| 86,574.0 |
| 87,976.0 |
| 82,399.0 |
| 77,453.0 |
| 77,809.0 |
| 75,851.0 |
| 74,523.0 |
| 71,571.0 |
| 74,445.0 |
| 74,367.4 |
| 73,300.4 |
| 70,540.0 |
| 68,309.9 |
| 68,237.6 |
| 68,943.5 |
| 65,083.1 |
| 64,399.9 |
| 64,062.6 |
| 849.0 |
| 849.0 |
| 700.0 |
| 700.0 |
| 1,599.0 |
| 1,603.0 |
| 1,603.0 |
| 1,598.0 |
| 700.0 |
| 850.0 |
| 851.0 |
| 849.0 |
| 849.0 |
| 650.2 |
| 650.8 |
| 1,275.0 |
| 1,273.4 |
| 624.4 |
| 1,152.8 |
| 928.4 |
| 927.9 |
| 927.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,549.0 |
| 7,849.0 |
| 8,461.0 |
| 7,730.0 |
| 10,159.0 |
| 6,052.0 |
| 6,245.0 |
| 7,252.0 |
| 5,202.0 |
| 4,127.0 |
| 3,867.0 |
| 3,935.0 |
| 4,037.0 |
| 3,190.0 |
| 3,306.0 |
| 3,302.8 |
| 3,475.5 |
| 3,343.0 |
| 3,788.4 |
| 3,668.9 |
| 3,643.1 |
| 3,581.3 |
| 3,129.9 |
| 2,762.1 |
| 39,308.0 |
| 39,733.0 |
| 34,885.0 |
| 35,162.0 |
| 33,794.0 |
| 34,749.0 |
| 29,453.0 |
| 28,561.0 |
| 28,522.0 |
| 27,039.0 |
| 23,532.0 |
| 23,234.0 |
| 23,090.0 |
| 22,682.0 |
| 21,965.0 |
| 24,174.0 |
| 24,505.7 |
| 24,755.9 |
| 23,356.0 |
| 24,412.5 |
| 22,567.9 |
| 23,174.2 |
| 21,294.4 |
| 21,036.9 |
| 20,816.8 |
| - |
| 864.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,349.0 |
| 2,815.0 |
| 2,629.0 |
| 2,397.0 |
| 1,961.0 |
| 2,019.0 |
| 2,375.0 |
| 2,497.0 |
| 2,213.0 |
| 2,227.0 |
| 2,140.0 |
| 2,211.0 |
| 2,116.0 |
| 1,960.0 |
| 2,063.0 |
| 1,902.2 |
| 1,812.9 |
| 1,727.0 |
| 2,609.3 |
| 2,632.7 |
| 2,663.9 |
| 2,779.9 |
| 2,688.9 |
| 2,704.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,679.0 |
| 1,683.0 |
| 1,912.0 |
| 1,869.0 |
| 1,745.0 |
| 1,815.0 |
| 1,839.0 |
| 1,853.0 |
| 1,695.0 |
| 1,420.0 |
| 1,622.0 |
| 1,666.0 |
| 1,612.0 |
| 1,182.0 |
| 1,145.0 |
| 1,074.4 |
| 942.3 |
| 925.0 |
| 944.0 |
| 898.3 |
| 889.9 |
| 883.8 |
| 1,040.7 |
| 1,479.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64,455.0 |
| 61,293.0 |
| 62,252.0 |
| 61,051.0 |
| 61,765.0 |
| 53,416.0 |
| 52,653.0 |
| 53,521.0 |
| 50,706.0 |
| 45,725.0 |
| 46,477.0 |
| 45,058.0 |
| 44,525.0 |
| 43,030.0 |
| 45,351.0 |
| 45,642.4 |
| 46,288.0 |
| 44,037.0 |
| 42,361.6 |
| 41,805.9 |
| 42,851.6 |
| 39,982.7 |
| 39,655.7 |
| 39,829.0 |
| 9,151.0 |
| 9,148.0 |
| 9,138.0 |
| 9,109.0 |
| 9,253.0 |
| 9,244.0 |
| 9,352.0 |
| 9,360.0 |
| 9,338.0 |
| 9,448.0 |
| 9,524.0 |
| 9,494.0 |
| 9,482.0 |
| 9,536.0 |
| 9,720.0 |
| 9,747.9 |
| 8,489.3 |
| 8,547.0 |
| 8,765.1 |
| 8,897.0 |
| 8,893.4 |
| 8,805.1 |
| 8,741.4 |
| 8,677.5 |
| 27,142.0 |
| 26,700.0 |
| 25,874.0 |
| 24,793.0 |
| 23,802.0 |
| 24,678.0 |
| 25,346.0 |
| 23,360.0 |
| 22,573.0 |
| 22,104.0 |
| 21,679.0 |
| 21,136.0 |
| 19,988.0 |
| 20,182.0 |
| 19,757.3 |
| 19,241.1 |
| 18,054.0 |
| 17,306.6 |
| 17,667.0 |
| 17,357.7 |
| 16,560.6 |
| 16,364.1 |
| 15,918.4 |
| (2,151.0) |
| (1,246.0) |
| (197.0) |
| (103.0) |
| (17.0) |
| (195.0) |
| 150.0 |
| (112.0) |
| (254.0) |
| (1,008.0) |
| (296.0) |
| (299.0) |
| (383.0) |
| (623.0) |
| (986.0) |
| (811.0) |
| (783.0) |
| (721.0) |
| (101.0) |
| (126.0) |
| (134.9) |
| (161.8) |
| (267.9) |
| (363.9) |
| (364.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 71.0 |
| 78.0 |
| 65.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,975.0 |
| 36,095.0 |
| 35,808.0 |
| 34,968.0 |
| 33,853.0 |
| 33,199.0 |
| 33,921.0 |
| 34,455.0 |
| 31,693.0 |
| 31,728.0 |
| 31,332.0 |
| 30,793.0 |
| 29,998.0 |
| 28,541.0 |
| 29,094.0 |
| 28,725.0 |
| 27,012.0 |
| 26,503.0 |
| 25,948.0 |
| 26,431.7 |
| 26,091.9 |
| 25,100.0 |
| 24,744.2 |
| 24,233.6 |
| 35,808.0 |
| 35,046.0 |
| 33,918.0 |
| 33,187.0 |
| 33,921.0 |
| 34,455.0 |
| 31,693.0 |
| 31,693.0 |
| 31,332.0 |
| 30,793.0 |
| 29,998.0 |
| 28,541.0 |
| 29,094.0 |
| 28,725.0 |
| 27,012.0 |
| 26,503.0 |
| 25,948.0 |
| 26,431.7 |
| 26,091.9 |
| 25,100.0 |
| 24,744.2 |
| 24,233.6 |
| 17,120.0 |
| 17,808.0 |
| 13,908.0 |
| 14,294.0 |
| 16,709.0 |
| 15,448.0 |
| 15,263.0 |
| 14,448.0 |
| 15,330.0 |
| 14,208.0 |
| 13,765.0 |
| 14,132.0 |
| 13,889.0 |
| 13,483.6 |
| 14,129.9 |
| 15,048.0 |
| 8,953.7 |
| 11,151.2 |
| 9,830.3 |
| 11,211.9 |
| 12,624.2 |
| 13,547.6 |
| 16,237.0 |
| 16,742.0 |
| 16,444.0 |
| 19,746.0 |
| 16,298.0 |
| 16,889.0 |
| 18,242.0 |
| 14,217.0 |
| 15,501.0 |
| 16,270.0 |
| 14,715.0 |
| 13,929.0 |
| 12,356.0 |
| 12,934.0 |
| 12,864.7 |
| 12,218.2 |
| 12,907.0 |
| 12,561.2 |
| 14,562.8 |
| 14,807.6 |
| 13,020.5 |
| 11,887.4 |
| 12,140.9 |
| 35,808.0 |
| 34,968.0 |
| 33,853.0 |
| 33,199.0 |
| 33,921.0 |
| 34,455.0 |
| 31,693.0 |
| 31,728.0 |
| 31,332.0 |
| 30,793.0 |
| 29,998.0 |
| 28,541.0 |
| 29,094.0 |
| 28,725.0 |
| 27,012.0 |
| 26,503.0 |
| 25,948.0 |
| 26,431.7 |
| 26,091.9 |
| 25,100.0 |
| 24,744.2 |
| 24,233.6 |
| 1,252.0 |
| 875.0 |
| 29.0 |
| 2,793.0 |
| 2,103.0 |
| 2,737.0 |
| 3,237.0 |
| 419.0 |
| 2,554.0 |
| 2,076.0 |
| 1,453.0 |
| 573.0 |
| (970.0) |
| (475.0) |
| (913.8) |
| (2,249.5) |
| (1,096.0) |
| 519.6 |
| 988.1 |
| 607.7 |
| (426.1) |
| (830.3) |
| (1,388.3) |