| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,272.0 | 312.0 | 161.0 | 257.0 | 336.0 | 367.0 | 291.0 | 419.0 | 336.0 | 467.0 | 585.0 | 839.0 | 579.0 | 372.0 | 126.0 | 86.0 | 68.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 2.0 | 6.1 | ||
| Cash And Short Term Investments | 1,272.0 | 312.0 | 161.0 | 257.0 | 336.0 | 367.0 | 291.0 | 419.0 | 336.0 | 467.0 | 585.0 | 839.0 | 579.0 | 372.0 | 127.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | 9,047.0 | 8,466.0 | 7,654.0 | 3,875.0 | 5,038.0 | 4,009.0 | 4,504.0 | 3,557.0 | 2,400.0 | 3,378.0 | 3,658.0 | 3,057.0 | 680.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 4,770.0 | 3,070.0 | 2,478.0 | 2,461.0 | 2,014.0 | 1,739.0 | 1,532.0 | 1,677.0 | 2,022.0 | 2,055.0 | 1,453.0 | 1,467.0 | 1,807.0 | 1,522.0 | 328.0 | 366.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 141,283.0 | 129,242.0 | 114,932.0 | 105,996.0 | 103,991.0 | 94,115.0 | 89,790.0 | 79,776.0 | 71,177.0 | 61,562.0 | 52,851.0 | 45,018.0 | 33,917.0 | 30,388.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | 6,663.0 | 6,952.0 | 6,834.0 | 2,809.0 | 4,118.0 | 3,493.0 | 4,685.0 | 3,502.0 | 2,274.0 | 3,349.0 | 3,834.0 | 3,107.0 | 512.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 68,308.0 | 59,752.0 | 51,380.0 | 48,260.0 | 49,022.0 | 51,417.0 | 51,028.0 | 43,373.0 | 43,671.0 | 42,608.0 | 36,837.0 | 29,477.0 | 22,562.0 | 21,440.0 | 10,947.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 68,333.0 | 59,760.0 | 52,388.0 | 48,262.0 | 49,702.0 | 51,438.0 | 51,054.0 | 46,028.0 | 44,084.0 | 43,802.0 | 36,968.0 | 30,485.0 | 23,199.0 | 22,053.0 | 11,371.0 | 9,381.4 | |||
| (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 |
|---|
| 68.0 |
| 56.6 |
| - |
| - |
| - |
| 88.0 |
| 74.4 |
| 68.0 |
| 56.6 |
| 612.4 |
| 566.5 |
| - |
| - |
| 390.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 688.0 | 477.0 | 513.0 | 726.0 | 437.0 | 213.0 | 275.0 | 350.0 | 295.0 | 447.0 | 593.0 | 287.0 | 312.0 | 311.0 | 184.0 | 109.4 | 149.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 184.0 | 0.0 | - | - | - | - |
| Total Current Assets | 18,233.0 | 14,202.0 | 12,433.0 | 12,081.0 | 10,537.0 | 6,317.0 | 7,464.0 | 6,750.0 | 10,683.0 | 6,899.0 | 5,410.0 | 6,139.0 | 6,536.0 | 5,597.0 | 1,455.0 | 1,291.0 | 1,268.0 | - | - |
| 16,530.0 |
| 13,284.4 |
| 10,117.0 |
| - |
| - |
| Accumulated Depreciation | 39,141.0 | 34,030.0 | 29,581.0 | 25,685.0 | 22,384.0 | 19,008.0 | 15,597.0 | 12,813.0 | 10,089.0 | 7,984.0 | 6,067.0 | 4,726.0 | 3,235.0 | 2,104.0 | 1,971.0 | 1,431.7 | 1,052.6 | - | - |
| Property,Plant & Equipment Net | 102,142.0 | 95,212.0 | 85,351.0 | 80,311.0 | 81,607.0 | 75,107.0 | 74,193.0 | 66,963.0 | 61,088.0 | 53,578.0 | 46,784.0 | 40,292.0 | 30,682.0 | 28,284.0 | 14,559.0 | 11,852.7 | 9,064.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,452.0 | 3,903.0 | 4,019.0 | 2,566.0 | 2,533.0 | 2,391.0 | 5,167.0 | 4,885.0 | 4,768.0 | 5,670.0 | 6,056.0 | 5,871.0 | 5,894.0 | 6,434.0 | 2,039.0 | 1,601.0 | 775.1 | - | - |
| Intangible Assets | 7,438.0 | 5,971.0 | 6,239.0 | 5,415.0 | 5,856.0 | 5,746.0 | 6,154.0 | 6,000.0 | 6,116.0 | 5,512.0 | 4,896.0 | 5,582.0 | 2,264.0 | 2,291.0 | 1,072.0 | 1,034.8 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 1,000.0 | 964.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 1,825.0 | 201.0 | 242.0 | (62.0) | 124.0 | 62.0 | - | - | - | - | - |
| Other Non-Current Assets | 2,591.0 | 2,017.0 | 1,733.0 | 1,558.0 | 1,645.0 | 1,657.0 | 1,571.0 | 1,006.0 | 886.0 | 815.0 | 711.0 | 732.0 | 922.0 | 533.0 | 249.0 | 225.6 | 389.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 141,286.0 | 125,380.0 | 113,698.0 | 105,643.0 | 105,963.0 | 95,144.0 | 98,973.0 | 88,413.0 | 86,246.0 | 78,925.0 | 71,144.0 | 64,279.0 | 50,330.0 | 48,904.0 | 20,897.0 | 17,678.0 | 12,160.5 | - | - |
| 421.6 |
| 359.2 |
| - |
| - |
| Short Term Debt | 25.0 | 8.0 | 1,008.0 | 2.0 | 680.0 | 21.0 | 26.0 | 2,655.0 | 413.0 | 1,194.0 | 131.0 | 1,008.0 | 637.0 | 613.0 | 424.0 | 35.3 | 40.9 | - | - |
| Deferred Revenue Current | 343.0 | 360.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 245.0 | 67.0 | 56.0 | 45.0 | 47.0 | 53.0 | 60.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 5,165.0 | 4,241.0 | 3,521.0 | 3,329.0 | 3,071.0 | 2,775.0 | 3,342.0 | 2,918.0 | 2,582.0 | 2,367.0 | 2,408.0 | 2,102.0 | 1,678.0 | 1,754.0 | 764.0 | 567.7 | 366.8 | - | - |
| Total Current Liabilities | 14,955.0 | 12,656.0 | 11,277.0 | 10,368.0 | 10,835.0 | 5,923.0 | 7,724.0 | 9,310.0 | 7,897.0 | 7,277.0 | 4,910.0 | 6,683.0 | 6,500.0 | 5,845.0 | 1,841.0 | 1,081.1 | 889.7 | - | - |
| 9,346.1 |
| 7,751.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,515.0 | 730.0 | 778.0 | 798.0 | 814.0 | 837.0 | 901.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5,307.0 | 4,190.0 | - | - | - | - | 3,208.0 | 2,926.0 | 3,315.0 | 5,112.0 | 4,590.0 | 4,410.0 | 3,865.0 | 3,566.0 | 217.0 | 213.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,941.0 | 1,618.0 | 1,611.0 | 1,341.0 | 1,323.0 | 1,152.0 | 1,162.0 | 1,184.0 | 1,217.0 | 1,075.0 | 1,002.0 | 1,193.0 | 1,019.0 | 995.0 | 29.0 | 235.8 | 226.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 92,276.0 | 79,363.0 | 69,759.0 | 64,984.0 | 66,618.0 | 63,756.0 | 65,035.0 | 57,396.0 | 56,154.0 | 56,494.0 | 47,591.0 | 41,978.0 | 34,051.0 | 32,554.0 | 13,509.0 | 11,431.0 | 8,940.3 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 82.0 | 73.0 | 28.0 | 16.0 | 23.0 | 6.0 | (11.0) | (42.0) | 0.0 | 0.0 | 0.0 | (5.0) | 9.0 | (12.0) | 1.0 | 4.8 | (53.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 14,644.0 | 10,899.0 | 7,257.0 | 7,634.0 | 8,045.0 | 12,859.0 | 12,018.0 | 10,291.0 | 31,176.0 | 24,125.0 | 24,530.0 | 21,650.0 | 15,201.0 | 14,237.0 | 7,335.0 | 6,127.1 | 3,220.1 | - | - |
| Total Stockholders Equity | 49,010.0 | 46,017.0 | 43,939.0 | 40,659.0 | 39,345.0 | 31,388.0 | 33,938.0 | 31,017.0 | 30,092.0 | 22,431.0 | 23,553.0 | 22,301.0 | 16,279.0 | 16,350.0 | 7,388.0 | 6,247.0 | 3,220.3 | 3,220.0 | 2,091.2 |
| Total Equity | 49,010.0 | 46,017.0 | 43,939.0 | 40,659.0 | 39,345.0 | 31,388.0 | 33,938.0 | 31,017.0 | 30,092.0 | 22,431.0 | 23,553.0 | 22,301.0 | 16,279.0 | 16,350.0 | 7,388.0 | 6,247.0 | 3,220.3 | 3,220.0 | 2,091.2 |
| 7,791.9 |
| - |
| - |
| Net debt | 67,061.0 | 59,448.0 | 52,227.0 | 48,005.0 | 49,366.0 | 51,071.0 | 50,763.0 | 45,609.0 | 43,748.0 | 43,335.0 | 36,383.0 | 29,646.0 | 22,620.0 | 21,681.0 | 11,243.8 | 9,293.3 | 7,717.6 | - | - |
| Working Capital | 3,278.0 | 1,546.0 | 1,156.0 | 1,713.0 | (298.0) | 394.0 | (260.0) | (2,560.0) | 2,786.0 | (378.0) | 500.0 | (544.0) | 36.0 | (248.0) | (386.0) | 209.9 | 378.2 | - | - |
| Book Value | 49,010.0 | 46,017.0 | 43,939.0 | 40,659.0 | 39,345.0 | 31,388.0 | 33,938.0 | 31,017.0 | 30,092.0 | 22,431.0 | 23,553.0 | 22,301.0 | 16,279.0 | 16,350.0 | 7,388.0 | 6,247.0 | 3,220.3 | 3,220.0 | 2,091.2 |
| Tangible Book Value | 36,120.0 | 36,143.0 | 33,681.0 | 32,678.0 | 30,956.0 | 23,251.0 | 22,617.0 | 20,132.0 | 19,208.0 | 11,249.0 | 12,601.0 | 10,848.0 | 8,121.0 | 7,625.0 | 4,277.0 | 3,611.2 | 2,445.2 | - | - |
| 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 | - | - | 3,574.0 | 242.0 | - | 312.0 | - | - | - | - | - | - | - | - | - | - | - | - | 313.0 | 282.0 | 355.0 | 367.0 | 275.0 | 155.0 | 196.0 | 291.0 | 211.0 | 445.0 | 529.0 | 419.0 | 398.0 | 519.0 | 547.0 | 336.0 | 475.0 | 379.0 | 353.0 | 467.0 | 458.0 | 460.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | 3,574.0 | 242.0 | - | 312.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 15,686.0 | 11,275.0 | 9,886.0 | 9,859.0 | 11,302.0 | 10,191.0 | 9,831.0 | 9,540.0 | 9,643.0 | 9,047.0 | 9,612.0 | 7,294.0 | 8,269.0 | 8,466.0 | 8,587.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,645.0 | 4,770.0 | 3,269.0 | 2,795.0 | 2,787.0 | 3,070.0 | 2,502.0 | 2,624.0 | 2,267.0 | 2,478.0 | 2,590.0 | 2,271.0 | 2,047.0 | 2,461.0 | 2,490.0 | 2,216.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 144,675.0 | 141,283.0 | 133,835.0 | 132,039.0 | 130,496.0 | 129,242.0 | 127,804.0 | 123,481.0 | 115,631.0 | 114,932.0 | 109,411.0 | 108,718.0 | 106,643.0 | 105,996.0 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | 7,299.0 | 7,513.0 | 8,991.0 | 8,306.0 | 7,327.0 | 7,467.0 | 7,535.0 | 6,663.0 | 7,997.0 | 6,169.0 | 6,934.0 | 6,952.0 | 7,514.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 69,317.0 | 68,308.0 | 63,096.0 | 60,749.0 | 59,782.0 | 59,752.0 | 58,995.0 | 57,359.0 | 52,295.0 | 51,380.0 | 47,075.0 | 44,672.0 | 47,229.0 | 48,260.0 | 47,413.0 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 69,336.0 | 68,333.0 | 63,104.0 | 60,755.0 | 59,789.0 | 59,760.0 | 59,258.0 | 57,616.0 | 53,476.0 | 52,388.0 | 48,081.0 | 48,131.0 | 47,231.0 | 48,262.0 | 47,415.0 | 48,106.0 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.0 |
| 282.0 |
| 355.0 |
| 367.0 |
| 275.0 |
| 155.0 |
| 196.0 |
| 291.0 |
| 211.0 |
| 445.0 |
| 529.0 |
| 419.0 |
| 398.0 |
| 519.0 |
| 547.0 |
| 336.0 |
| 475.0 |
| 379.0 |
| 353.0 |
| 467.0 |
| 458.0 |
| 460.0 |
| 10,163.0 |
| 9,965.0 |
| 7,654.0 |
| 6,437.0 |
| 5,821.0 |
| 5,288.0 |
| 3,875.0 |
| 3,731.0 |
| 2,955.0 |
| 3,371.0 |
| 5,038.0 |
| 4,368.0 |
| 4,349.0 |
| 4,312.0 |
| 4,009.0 |
| 4,408.0 |
| 4,309.0 |
| 3,590.0 |
| 4,504.0 |
| 3,551.0 |
| 3,329.0 |
| 3,485.0 |
| 3,557.0 |
| 3,068.0 |
| 2,944.0 |
| 1,981.0 |
| 2,014.0 |
| 1,811.0 |
| 1,664.0 |
| 1,810.0 |
| 1,739.0 |
| 1,723.0 |
| 1,593.0 |
| 1,024.0 |
| 1,532.0 |
| 1,814.0 |
| 1,832.0 |
| 1,722.0 |
| 1,372.0 |
| 2,066.0 |
| 1,802.0 |
| 1,861.0 |
| 2,022.0 |
| 1,957.0 |
| 1,882.0 |
| 2,065.0 |
| 2,103.0 |
| 2,100.0 |
| 1,929.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 757.0 | 688.0 | 539.0 | 519.0 | 467.0 | 477.0 | 475.0 | 424.0 | 447.0 | 513.0 | 508.0 | 517.0 | 546.0 | 726.0 | 580.0 | 726.0 | 783.0 | 437.0 | 326.0 | 254.0 | 232.0 | 213.0 | 235.0 | 231.0 | 256.0 | 275.0 | 342.0 | 308.0 | 299.0 | 350.0 | 303.0 | 616.0 | 304.0 | 295.0 | 433.0 | 401.0 | 513.0 | 503.0 | 759.0 | 644.0 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 22,263.0 | 18,233.0 | 17,442.0 | 13,671.0 | 15,237.0 | 14,202.0 | 13,336.0 | 13,406.0 | 15,018.0 | 12,433.0 | 13,423.0 | 10,598.0 | 11,370.0 | 12,081.0 | 12,159.0 | 15,434.0 | 15,699.0 | 10,537.0 | 9,049.0 | 8,208.0 | 7,820.0 | 6,317.0 | 6,150.0 | 5,156.0 | 5,119.0 | 7,464.0 | 7,066.0 | 7,198.0 | 7,127.0 | 6,445.0 | 7,527.0 | 7,593.0 | 6,593.0 | 10,683.0 | 10,689.0 | 10,326.0 | 6,514.0 | 6,985.0 | 6,467.0 | 6,090.0 |
| 105,040.0 |
| 103,724.0 |
| 102,967.0 |
| 103,991.0 |
| 95,775.0 |
| 95,228.0 |
| 94,672.0 |
| 94,115.0 |
| 93,239.0 |
| 92,269.0 |
| 90,959.0 |
| 89,790.0 |
| 84,033.0 |
| 82,351.0 |
| 80,790.0 |
| 79,776.0 |
| 77,819.0 |
| 76,409.0 |
| 72,646.0 |
| 71,177.0 |
| 68,730.0 |
| 65,732.0 |
| 65,788.0 |
| 61,158.0 |
| 61,369.0 |
| 58,663.0 |
| Accumulated Depreciation | 40,633.0 | 39,141.0 | 37,806.0 | 36,508.0 | 35,257.0 | 34,030.0 | 32,792.0 | 31,593.0 | 30,459.0 | 29,581.0 | 28,538.0 | 27,569.0 | 26,639.0 | 25,685.0 | 24,779.0 | 23,856.0 | 22,932.0 | 22,384.0 | 21,504.0 | 20,677.0 | 19,868.0 | 19,008.0 | 18,111.0 | 17,328.0 | 16,373.0 | 15,597.0 | 14,864.0 | 14,164.0 | 13,473.0 | 12,813.0 | 12,176.0 | 11,529.0 | 10,671.0 | 10,089.0 | 9,463.0 | 8,924.0 | 8,821.0 | 7,905.0 | 7,804.0 | 7,277.0 |
| Property,Plant & Equipment Net | 104,042.0 | 102,142.0 | 96,029.0 | 95,531.0 | 95,239.0 | 95,212.0 | 95,012.0 | 91,888.0 | 85,172.0 | 85,351.0 | 80,873.0 | 81,149.0 | 80,004.0 | 80,311.0 | 80,261.0 | 79,868.0 | 80,035.0 | 81,607.0 | 74,271.0 | 74,551.0 | 74,804.0 | 75,107.0 | 75,128.0 | 74,941.0 | 74,586.0 | 74,193.0 | 69,169.0 | 68,187.0 | 67,317.0 | 66,963.0 | 65,643.0 | 64,880.0 | 61,975.0 | 61,088.0 | 59,267.0 | 56,808.0 | 56,967.0 | 53,253.0 | 53,565.0 | 51,386.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,605.0 | 5,452.0 | 3,903.0 | 3,903.0 | 3,903.0 | 3,903.0 | 3,910.0 | 3,910.0 | 3,887.0 | 4,019.0 | 2,564.0 | 2,564.0 | 2,566.0 | 2,566.0 | 2,553.0 | 2,553.0 | 2,533.0 | 2,533.0 | 2,395.0 | 2,391.0 | 2,391.0 | 2,391.0 | 2,418.0 | 3,868.0 | 3,835.0 | 5,167.0 | 4,870.0 | 4,883.0 | 4,885.0 | 4,885.0 | 5,242.0 | 5,173.0 | 4,768.0 | 4,768.0 | 5,161.0 | 5,174.0 | 6,750.0 | 5,170.0 | 7,598.0 | 7,515.0 |
| Intangible Assets | 7,294.0 | 7,438.0 | 5,660.0 | 5,774.0 | 5,888.0 | 5,971.0 | 6,102.0 | 6,202.0 | 6,111.0 | 6,239.0 | 5,204.0 | 5,301.0 | 5,322.0 | 5,415.0 | 5,505.0 | 5,607.0 | 5,608.0 | 5,856.0 | 5,474.0 | 5,562.0 | 5,657.0 | 5,746.0 | 5,915.0 | 6,007.0 | 6,116.0 | 6,154.0 | 5,781.0 | 5,827.0 | 5,912.0 | 6,000.0 | 6,013.0 | 6,088.0 | 5,936.0 | 6,116.0 | 6,195.0 | 6,267.0 | 6,837.0 | 5,489.0 | 5,318.0 | 5,356.0 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,689.0 | 2,591.0 | 2,148.0 | 2,072.0 | 2,069.0 | 2,017.0 | 1,965.0 | 1,842.0 | 1,774.0 | 1,733.0 | 1,690.0 | 1,684.0 | 1,585.0 | 1,558.0 | 1,573.0 | 1,561.0 | 1,566.0 | 1,645.0 | 1,722.0 | 1,664.0 | 1,680.0 | 1,657.0 | 1,582.0 | 1,512.0 | 1,515.0 | 1,571.0 | 1,089.0 | 1,026.0 | 1,007.0 | 1,478.0 | 1,106.0 | 996.0 | 936.0 | 886.0 | 891.0 | 852.0 | 826.0 | 816.0 | 776.0 | 742.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 147,482.0 | 141,286.0 | 129,331.0 | 125,022.0 | 126,425.0 | 125,380.0 | 124,429.0 | 121,339.0 | 115,789.0 | 113,698.0 | 107,571.0 | 105,132.0 | 104,521.0 | 105,643.0 | 105,735.0 | 108,769.0 | 109,192.0 | 105,963.0 | 96,698.0 | 96,242.0 | 96,218.0 | 95,144.0 | 95,195.0 | 95,907.0 | 95,541.0 | 98,973.0 | 91,856.0 | 90,812.0 | 89,773.0 | 88,413.0 | 88,187.0 | 87,417.0 | 82,909.0 | 86,246.0 | 85,380.0 | 82,609.0 | 80,997.0 | 79,011.0 | 76,839.0 | 74,560.0 |
| 8,897.0 |
| 8,653.0 |
| 6,834.0 |
| 5,707.0 |
| 5,016.0 |
| 4,732.0 |
| 2,809.0 |
| 2,765.0 |
| 2,137.0 |
| 2,399.0 |
| 4,118.0 |
| 3,519.0 |
| 3,645.0 |
| 3,965.0 |
| 3,493.0 |
| 3,986.0 |
| 3,955.0 |
| 3,704.0 |
| 4,685.0 |
| 3,994.0 |
| 3,368.0 |
| 3,363.0 |
| 3,502.0 |
| 2,951.0 |
| 2,931.0 |
| Short Term Debt | 19.0 | 25.0 | 8.0 | 6.0 | 7.0 | 8.0 | 263.0 | 257.0 | 1,181.0 | 1,008.0 | 1,006.0 | 3,459.0 | 2.0 | 2.0 | 2.0 | 2.0 | 652.0 | 680.0 | 678.0 | 674.0 | 23.0 | 21.0 | 21.0 | 34.0 | 33.0 | 26.0 | 14.0 | 7.0 | 157.0 | 2,655.0 | 2,655.0 | 160.0 | 409.0 | 413.0 | 716.0 | 1,370.0 | 392.0 | 1,194.0 | 1,221.0 | 1,013.0 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 201.0 | 245.0 | 67.0 | 67.0 | 66.0 | 67.0 | 65.0 | 66.0 | 55.0 | 56.0 | 45.0 | 45.0 | 45.0 | 45.0 | 43.0 | 44.0 | 43.0 | 47.0 | 46.0 | 49.0 | 52.0 | 53.0 | 54.0 | 54.0 | 54.0 | 60.0 | 57.0 | 59.0 | 68.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 5,635.0 | 5,165.0 | 4,984.0 | 4,233.0 | 4,479.0 | 4,241.0 | 4,654.0 | 3,893.0 | 3,771.0 | 3,521.0 | 3,696.0 | 3,323.0 | 3,168.0 | 3,329.0 | 3,615.0 | 3,413.0 | 3,204.0 | 3,071.0 | 3,198.0 | 2,801.0 | 2,829.0 | 2,775.0 | 2,913.0 | 2,738.0 | 3,662.0 | 3,342.0 | 3,234.0 | 2,686.0 | 2,367.0 | 2,918.0 | 3,088.0 | 2,832.0 | 2,944.0 | 2,582.0 | 2,881.0 | 2,923.0 | 2,304.0 | 2,367.0 | 2,589.0 | 2,195.0 |
| Total Current Liabilities | 19,043.0 | 14,955.0 | 12,410.0 | 11,849.0 | 13,571.0 | 12,656.0 | 12,371.0 | 11,709.0 | 12,719.0 | 11,277.0 | 12,755.0 | 13,013.0 | 10,162.0 | 10,368.0 | 11,243.0 | 13,475.0 | 13,719.0 | 10,835.0 | 9,834.0 | 8,547.0 | 7,779.0 | 5,923.0 | 6,047.0 | 5,003.0 | 6,166.0 | 7,724.0 | 7,037.0 | 6,429.0 | 6,695.0 | 9,310.0 | 10,219.0 | 7,636.0 | 7,261.0 | 7,897.0 | 7,847.0 | 7,765.0 | 6,218.0 | 7,277.0 | 7,042.0 | 6,188.0 |
| 48,104.0 |
| 48,826.0 |
| 49,022.0 |
| 44,793.0 |
| 45,612.0 |
| 47,712.0 |
| 51,417.0 |
| 51,424.0 |
| 51,251.0 |
| 50,299.0 |
| 51,028.0 |
| 46,840.0 |
| 46,499.0 |
| 46,373.0 |
| 43,373.0 |
| 42,117.0 |
| 44,473.0 |
| 41,779.0 |
| 43,671.0 |
| 44,495.0 |
| 43,084.0 |
| 42,583.0 |
| 42,608.0 |
| 40,020.0 |
| 38,501.0 |
| Operating Lease Liabilities Non-Current | 1,569.0 | 1,515.0 | 803.0 | 754.0 | 752.0 | 730.0 | 742.0 | 750.0 | 696.0 | 778.0 | 775.0 | 786.0 | 791.0 | 798.0 | 794.0 | 801.0 | 809.0 | 814.0 | 799.0 | 812.0 | 820.0 | 837.0 | 901.0 | 903.0 | 821.0 | 901.0 | 807.0 | 803.0 | 817.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,026.0 | 3,315.0 | 5,027.0 | 5,170.0 | 5,130.0 | 5,112.0 | 5,209.0 | 5,215.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,973.0 | 1,941.0 | 1,615.0 | 1,609.0 | 1,561.0 | 1,618.0 | 1,613.0 | 1,631.0 | 1,604.0 | 1,611.0 | 2,016.0 | 1,342.0 | 1,374.0 | 1,341.0 | 1,530.0 | 1,376.0 | 1,337.0 | 1,323.0 | 1,270.0 | 1,224.0 | 1,198.0 | 1,152.0 | 1,152.0 | 1,218.0 | 1,193.0 | 1,162.0 | 1,138.0 | 1,139.0 | 1,154.0 | 1,184.0 | 1,253.0 | 1,227.0 | 1,244.0 | 1,217.0 | 1,218.0 | 1,178.0 | 1,237.0 | 1,055.0 | 1,087.0 | 1,137.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 97,745.0 | 92,276.0 | 83,987.0 | 79,488.0 | 80,263.0 | 79,363.0 | 78,249.0 | 75,867.0 | 71,996.0 | 69,759.0 | 67,010.0 | 64,170.0 | 63,852.0 | 64,984.0 | 65,167.0 | 68,004.0 | 68,863.0 | 66,618.0 | 61,349.0 | 60,967.0 | 61,964.0 | 63,756.0 | 63,904.0 | 63,015.0 | 63,011.0 | 65,035.0 | 59,682.0 | 58,689.0 | 58,606.0 | 57,396.0 | 57,154.0 | 57,034.0 | 53,428.0 | 56,266.0 | 58,740.0 | 57,420.0 | 55,255.0 | 56,494.0 | 53,649.0 | 51,563.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 72.0 | 82.0 | 68.0 | 65.0 | 64.0 | 73.0 | 42.0 | 48.0 | 41.0 | 28.0 | 29.0 | 24.0 | 13.0 | 16.0 | 32.0 | 29.0 | 43.0 | 23.0 | 19.0 | 26.0 | 8.0 | 6.0 | (4.0) | (21.0) | (59.0) | (11.0) | (40.0) | (33.0) | (34.0) | (42.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30,661.0 | 31,176.0 | 27,832.0 | 26,374.0 | 26,889.0 | 24,211.0 | 24,893.0 | 24,678.0 |
| Total Stockholders Equity | 49,737.0 | 49,010.0 | 45,344.0 | 45,534.0 | 46,162.0 | 46,017.0 | 46,180.0 | 45,472.0 | 43,793.0 | 43,939.0 | 40,561.0 | 40,962.0 | 40,669.0 | 40,659.0 | 40,568.0 | 40,765.0 | 40,329.0 | 39,345.0 | 35,349.0 | 35,275.0 | 34,254.0 | 31,388.0 | 31,291.0 | 32,892.0 | 32,530.0 | 33,938.0 | 32,174.0 | 32,123.0 | 31,167.0 | 31,017.0 | 31,033.0 | 30,383.0 | 29,481.0 | 29,980.0 | 26,640.0 | 25,189.0 | 25,742.0 | 22,517.0 | 23,190.0 | 22,997.0 |
| Total Equity | 49,737.0 | 49,010.0 | 45,344.0 | 45,534.0 | 46,162.0 | 46,017.0 | 46,180.0 | 45,472.0 | 43,793.0 | 43,939.0 | 40,561.0 | 40,962.0 | 40,669.0 | 40,659.0 | 40,568.0 | 40,765.0 | 40,329.0 | 39,345.0 | 35,349.0 | 35,275.0 | 34,254.0 | 31,388.0 | 31,291.0 | 32,892.0 | 32,530.0 | 33,938.0 | 32,174.0 | 32,123.0 | 31,167.0 | 31,017.0 | 31,033.0 | 30,383.0 | 29,481.0 | 29,980.0 | 26,640.0 | 25,189.0 | 25,742.0 | 22,517.0 | 23,190.0 | 22,997.0 |
| 49,478.0 |
| 49,702.0 |
| 45,471.0 |
| 46,286.0 |
| 47,735.0 |
| 51,438.0 |
| 51,445.0 |
| 51,285.0 |
| 50,332.0 |
| 51,054.0 |
| 46,854.0 |
| 46,506.0 |
| 46,530.0 |
| 46,028.0 |
| 44,772.0 |
| 44,633.0 |
| 42,188.0 |
| 44,084.0 |
| 45,211.0 |
| 44,454.0 |
| 42,975.0 |
| 43,802.0 |
| 41,241.0 |
| 39,514.0 |
| Net debt | - | - | 59,530.0 | 60,513.0 | - | 59,448.0 | - | - | - | - | - | - | - | - | - | - | - | - | 45,158.0 | 46,004.0 | 47,380.0 | 51,071.0 | 51,170.0 | 51,130.0 | 50,136.0 | 50,763.0 | 46,643.0 | 46,061.0 | 46,001.0 | 45,609.0 | 44,374.0 | 44,114.0 | 41,641.0 | 43,748.0 | 44,736.0 | 44,075.0 | 42,622.0 | 43,335.0 | 40,783.0 | 39,054.0 |
| Working Capital | 3,220.0 | 3,278.0 | 5,032.0 | 1,822.0 | 1,666.0 | 1,546.0 | 965.0 | 1,697.0 | 2,299.0 | 1,156.0 | 668.0 | (2,415.0) | 1,208.0 | 1,713.0 | 916.0 | 1,959.0 | 1,980.0 | (298.0) | (785.0) | (339.0) | 41.0 | 394.0 | 103.0 | 153.0 | (1,047.0) | (260.0) | 29.0 | 769.0 | 432.0 | (2,865.0) | (2,692.0) | (43.0) | (668.0) | 2,786.0 | 2,842.0 | 2,561.0 | 296.0 | (292.0) | (575.0) | (98.0) |
| Book Value | 49,737.0 | 49,010.0 | 45,344.0 | 45,534.0 | 46,162.0 | 46,017.0 | 46,180.0 | 45,472.0 | 43,793.0 | 43,939.0 | 40,561.0 | 40,962.0 | 40,669.0 | 40,659.0 | 40,568.0 | 40,765.0 | 40,329.0 | 39,345.0 | 35,349.0 | 35,275.0 | 34,254.0 | 31,388.0 | 31,291.0 | 32,892.0 | 32,530.0 | 33,938.0 | 32,174.0 | 32,123.0 | 31,167.0 | 31,017.0 | 31,033.0 | 30,383.0 | 29,481.0 | 29,980.0 | 26,640.0 | 25,189.0 | 25,742.0 | 22,517.0 | 23,190.0 | 22,997.0 |
| Tangible Book Value | 36,838.0 | 36,120.0 | 35,781.0 | 35,857.0 | 36,371.0 | 36,143.0 | 36,168.0 | 35,360.0 | 33,795.0 | 33,681.0 | 32,793.0 | 33,097.0 | 32,781.0 | 32,678.0 | 32,510.0 | 32,605.0 | 32,188.0 | 30,956.0 | 27,480.0 | 27,322.0 | 26,206.0 | 23,251.0 | 22,958.0 | 23,017.0 | 22,579.0 | 22,617.0 | 21,523.0 | 21,413.0 | 20,370.0 | 20,132.0 | 19,778.0 | 19,122.0 | 18,777.0 | 19,096.0 | 15,284.0 | 13,748.0 | 12,155.0 | 11,858.0 | 10,274.0 | 10,126.0 |