| (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 | 798.0 | 1,236.0 | 1,204.0 | 902.0 | 835.0 | 906.0 | 893.0 | - | - | - | - | - | 400.0 | 358.0 | 337.0 | 563.0 | 363.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 798.0 | 1,236.0 | 1,204.0 | 902.0 | 835.0 | 906.0 | 893.0 | - | - | - | - | - | 400.0 | 358.0 | 337.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,981.0 | 3,725.0 | 3,582.0 | 3,585.0 | 2,860.0 | 2,482.0 | 2,782.0 | 1,049.0 | 997.0 | 902.0 | 802.0 | 798.0 | 751.0 | 661.0 | 666.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 2,660.0 | 1,227.0 | 1,176.0 | 1,151.0 | 1,105.0 | 1,054.0 | 952.0 | 893.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 797.0 | 511.0 | 449.0 | 652.0 | 593.0 | 437.0 | 392.0 | 127.0 | 80.0 | 110.0 | 74.0 | 61.0 | 67.0 | 97.0 | 96.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,228.0 | 3,216.0 | 3,353.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 2.0 | 2.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,239.0 | 1,110.0 | 755.0 | 468.0 | 508.0 | 384.0 | 287.0 | 4.0 | - | - | - | - | - | 3,230.0 | 3,395.0 | 3,356.0 | ||||
| (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 | 829.0 | 798.0 | 1,068.0 | 999.0 | 1,177.0 | 1,236.0 | 1,228.0 | 1,195.0 | 1,214.0 | 1,204.0 | 1,349.0 | 1,082.0 | 1,046.0 | - | - | |||||||||||||||||||||||||
| 230.0 |
| 295.0 |
| 115.0 |
| - |
| - |
| - |
| - |
| - |
| 563.0 |
| 363.0 |
| 230.0 |
| 295.0 |
| 115.0 |
| 572.0 |
| 554.0 |
| 591.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3,396.0 | 3,087.0 | 2,344.0 | 1,575.0 | 1,523.0 | 1,310.0 | 1,503.0 | 274.0 | 603.0 | 526.0 | 429.0 | 352.0 | 366.0 | 349.0 | 95.0 | - | - | - | - | - |
| Other Current Assets | 2,793.0 | 2,683.0 | 1,921.0 | 1,144.0 | - | - | - | - | - | - | - | - | - | 349.0 | 309.0 | 245.0 | 314.0 | 294.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 0.0 | 50.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 24,654.0 | 23,477.0 | 34,811.0 | 27,544.0 | 18,870.0 | 16,219.0 | 17,046.0 | 2,224.0 | 1,975.0 | 1,728.0 | 1,506.0 | 1,444.0 | 1,572.0 | 1,443.0 | 1,356.0 | 1,417.0 | 1,277.0 | 2,202.0 | - | - |
| 865.0 |
| 844.0 |
| 818.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,054.0 | 829.0 | 786.0 | 746.0 | 709.0 | 737.0 | 686.0 | 645.0 | 607.0 | 577.0 | 525.0 | - | - | - |
| Property,Plant & Equipment Net | 3,084.0 | 2,374.0 | 2,161.0 | 1,958.0 | - | - | 1,606.0 | 398.0 | 390.0 | 405.0 | 396.0 | 317.0 | 266.0 | 248.0 | 258.0 | 267.0 | 293.0 | 298.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1,046.0 | 1,506.0 | 2,262.0 | 2,403.0 | 2,561.0 | 2,756.0 | 2,720.0 | 65.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 37,703.0 | 36,584.0 | 37,205.0 | 36,811.0 | 36,433.0 | 36,322.0 | 36,038.0 | 5,702.0 | 5,590.0 | 5,373.0 | 5,200.0 | 5,209.0 | 5,216.0 | 4,705.0 | 4,706.0 | 4,377.0 | 4,371.0 | 4,387.0 | - | - |
| Intangible Assets | 10,161.0 | 9,940.0 | 11,210.0 | 12,415.0 | 14,009.0 | 15,358.0 | 17,642.0 | 2,143.0 | 1,882.0 | 1,833.0 | 1,872.0 | 2,003.0 | 2,142.0 | 1,744.0 | 1,881.0 | 1,879.0 | 2,006.0 | 2,091.0 | - | - |
| Operating Lease Right Of Use Assets | 589.0 | 595.0 | 628.0 | 586.0 | 575.0 | 504.0 | 684.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 109.0 | 76.0 | 80.0 | 56.0 | 42.0 | 28.0 | 112.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,446.0 | 2,299.0 | 2,273.0 | 1,833.0 | 1,823.0 | 1,644.0 | 1,954.0 | 311.0 | 368.0 | 404.0 | 366.0 | 335.0 | 317.0 | 357.0 | 333.0 | 341.0 | 431.0 | 353.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 80,133.0 | 77,176.0 | 90,890.0 | 83,869.0 | 76,249.0 | 74,619.0 | 77,539.0 | 11,262.0 | 10,289.0 | 9,743.0 | 9,340.0 | 9,308.0 | 9,466.0 | 8,497.0 | 8,548.0 | 8,281.0 | 8,378.0 | 9,331.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,239.0 | 1,110.0 | 755.0 | 468.0 | 508.0 | 384.0 | 287.0 | 4.0 | - | - | - | - | - | 2.0 | 179.0 | 3.0 | 259.0 | 255.0 | - | - |
| Deferred Revenue Current | 865.0 | 819.0 | 761.0 | 625.0 | 585.0 | 546.0 | 492.0 | 380.0 | 576.0 | 483.0 | 473.0 | 489.0 | 484.0 | 379.0 | 369.0 | 351.0 | 337.0 | 338.0 | - | - |
| Operating Lease Liabilities Current | 126.0 | 116.0 | 118.0 | 124.0 | 122.0 | 125.0 | 140.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 157.0 | 126.0 | 148.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 23,890.0 | 22,157.0 | 33,552.0 | 26,458.0 | 18,295.0 | 15,637.0 | 15,727.0 | 2,010.0 | 1,938.0 | 1,820.0 | 1,502.0 | 1,486.0 | 1,332.0 | 1,105.0 | 1,384.0 | 891.0 | 1,161.0 | 2,040.0 | - | - |
| 3,382.0 |
| 3,850.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 637.0 | 654.0 | 665.0 | 628.0 | 615.0 | 471.0 | 603.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 259.0 | 263.0 | 250.0 | 235.0 | 225.0 | 187.0 | 155.0 | 89.0 | 54.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,478.0 | 2,477.0 | 3,078.0 | 3,602.0 | 4,172.0 | 4,389.0 | 4,247.0 | 745.0 | 552.0 | 762.0 | 726.0 | 700.0 | 713.0 | 638.0 | 617.0 | 627.0 | 580.0 | 537.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 939.0 | 863.0 | 978.0 | 936.0 | 878.0 | 777.0 | 941.0 | 170.0 | 117.0 | 153.0 | 164.0 | 129.0 | 127.0 | 109.0 | 73.0 | 181.0 | 229.0 | 310.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 54,324.0 | 49,490.0 | 60,221.0 | 52,181.0 | 44,299.0 | 41,290.0 | 42,682.0 | 8,969.0 | 7,558.0 | 7,202.0 | 6,680.0 | 6,013.0 | 5,928.0 | 5,080.0 | 5,290.0 | 5,052.0 | 5,352.0 | 6,737.0 | - | - |
| 2.0 |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 844.0 | 802.0 | 777.0 | 750.0 | 727.0 | 706.0 | - | - |
| Retained Earnings | 27,055.0 | 23,575.0 | 20,444.0 | 17,376.0 | 14,846.0 | 13,441.0 | 12,528.0 | 11,635.0 | 10,240.0 | 8,994.0 | 8,064.0 | 7,352.0 | 6,598.0 | 5,950.0 | 5,339.0 | 4,867.0 | 4,371.0 | 3,895.0 | - | - |
| Accumulated Other Comprehensive Income | (984.0) | (1,413.0) | (783.0) | (1,189.0) | (745.0) | (387.0) | (180.0) | (67.0) | (54.0) | (76.0) | (74.0) | (63.0) | (60.0) | (60.0) | (78.0) | (50.0) | (69.0) | (120.0) | - | - |
| Treasury Stock | - | - | - | 8,378.0 | 6,140.0 | 4,375.0 | 3,118.0 | 10,340.0 | 8,494.0 | 7,401.0 | 6,286.0 | 4,895.0 | 3,801.0 | 3,279.0 | 2,782.0 | 2,340.0 | 2,005.0 | 1,889.0 | - | - |
| Minority Interest | 17.0 | 618.0 | 651.0 | 699.0 | 720.0 | 740.0 | 1,616.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 25,792.0 | 27,068.0 | 29,857.0 | 30,828.0 | 30,952.0 | 32,330.0 | 32,979.0 | 2,293.0 | 2,731.0 | 2,541.0 | 2,660.0 | 3,295.0 | 3,585.0 | 3,417.0 | 3,258.0 | 3,229.0 | 3,026.0 | 2,594.0 | - | - |
| Total Equity | 25,809.0 | 27,686.0 | 30,508.0 | 31,527.0 | 31,672.0 | 33,070.0 | 34,595.0 | 2,293.0 | 2,731.0 | 2,541.0 | 2,660.0 | 3,295.0 | 3,585.0 | 3,417.0 | 3,258.0 | 3,229.0 | 3,026.0 | 2,594.0 | - | - |
| 3,641.0 |
| 4,105.0 |
| - |
| - |
| Net debt | 441.0 | (126.0) | (449.0) | (434.0) | (327.0) | (522.0) | (606.0) | - | - | - | - | - | - | 2,872.0 | 3,058.0 | 2,793.0 | 3,278.0 | 3,875.0 | - | - |
| Working Capital | 764.0 | 1,320.0 | 1,259.0 | 1,086.0 | 575.0 | 582.0 | 1,319.0 | 214.0 | 37.0 | (92.0) | 4.0 | (42.0) | 240.0 | 338.0 | (28.0) | 526.0 | 116.0 | 162.0 | - | - |
| Book Value | 25,792.0 | 27,068.0 | 29,857.0 | 30,828.0 | 30,952.0 | 32,330.0 | 32,979.0 | 2,293.0 | 2,731.0 | 2,541.0 | 2,660.0 | 3,295.0 | 3,585.0 | 3,417.0 | 3,258.0 | 3,229.0 | 3,026.0 | 2,594.0 | - | - |
| Tangible Book Value | (22,072.0) | (19,456.0) | (18,558.0) | (18,398.0) | (19,490.0) | (19,350.0) | (20,701.0) | (5,552.0) | (4,741.0) | (4,665.0) | (4,412.0) | (3,917.0) | (3,773.0) | (3,032.0) | (3,329.0) | (3,027.0) | (3,351.0) | (3,884.0) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 829.0 | 798.0 | 1,068.0 | 999.0 | 1,177.0 | 1,236.0 | 1,228.0 | 1,195.0 | 1,214.0 | 1,204.0 | 1,349.0 | 1,082.0 | 1,046.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,882.0 | 3,981.0 | 3,957.0 | 4,116.0 | 3,935.0 | 3,725.0 | 3,714.0 | 3,744.0 | 3,574.0 | 3,582.0 | 3,461.0 | 3,465.0 | 3,340.0 | 3,585.0 | 3,303.0 | 3,194.0 | 2,911.0 | 2,860.0 | 2,793.0 | 2,663.0 | 2,617.0 | 2,482.0 | 2,323.0 | 2,512.0 | 2,582.0 | 2,782.0 | 2,653.0 | 989.0 | 1,044.0 | 1,049.0 | 949.0 | 932.0 | 878.0 | 997.0 | 898.0 | 845.0 | 861.0 | 902.0 | 830.0 | 812.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3,411.0 | 3,396.0 | 3,597.0 | 3,805.0 | 3,646.0 | 3,087.0 | 2,749.0 | 3,263.0 | 2,595.0 | 2,344.0 | 1,986.0 | 2,076.0 | 1,762.0 | 1,575.0 | 1,484.0 | 1,525.0 | 1,429.0 | |||||||||||||||||||||||
| Other Current Assets | 2,696.0 | 2,793.0 | 3,037.0 | 3,191.0 | 3,080.0 | 2,683.0 | 2,286.0 | 2,727.0 | 2,052.0 | 1,921.0 | 1,527.0 | 1,570.0 | 1,255.0 | 1,144.0 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 24,782.0 | 24,654.0 | 24,157.0 | 26,474.0 | 25,591.0 | 23,477.0 | 25,125.0 | 38,327.0 | 37,094.0 | 34,811.0 | 28,581.0 | 21,444.0 | 20,289.0 | 27,544.0 | 19,875.0 | 20,281.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,225.0 | 3,084.0 | 2,968.0 | 2,585.0 | 2,427.0 | 2,374.0 | 2,377.0 | 2,285.0 | 2,226.0 | 2,161.0 | 2,122.0 | 2,023.0 | 2,002.0 | 1,958.0 | 1,924.0 | 1,804.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1,028.0 | 1,046.0 | 1,084.0 | 1,071.0 | 1,538.0 | 1,506.0 | 1,585.0 | 2,210.0 | 2,220.0 | 2,262.0 | 2,259.0 | 2,316.0 | 2,362.0 | 2,403.0 | 2,390.0 | 2,517.0 | ||||||||||||||||||||||||
| Goodwill | 37,602.0 | 37,703.0 | 37,449.0 | 37,465.0 | 36,983.0 | 36,584.0 | 37,133.0 | 36,867.0 | 37,038.0 | 37,205.0 | 36,836.0 | 37,109.0 | 37,017.0 | 36,811.0 | 36,241.0 | 36,829.0 | 36,538.0 | 36,433.0 | ||||||||||||||||||||||
| Intangible Assets | 9,982.0 | 10,161.0 | 10,162.0 | 10,418.0 | 10,502.0 | 9,940.0 | 10,322.0 | 10,552.0 | 10,926.0 | 11,210.0 | 11,439.0 | 11,779.0 | 11,994.0 | 12,415.0 | 12,456.0 | 13,016.0 | 13,442.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,873.0 | 2,446.0 | 2,553.0 | 2,513.0 | 2,362.0 | 2,299.0 | 2,265.0 | 2,238.0 | 2,253.0 | 2,273.0 | 1,996.0 | 2,008.0 | 1,972.0 | 1,833.0 | 1,868.0 | 1,916.0 | 1,899.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 80,548.0 | 80,133.0 | 79,370.0 | 81,531.0 | 80,402.0 | 77,176.0 | 79,792.0 | 93,417.0 | 92,698.0 | 90,890.0 | 84,154.0 | 77,599.0 | 76,548.0 | 83,869.0 | 75,640.0 | 77,212.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 930.0 | 797.0 | 717.0 | 768.0 | 663.0 | 511.0 | 483.0 | 522.0 | 540.0 | 449.0 | 441.0 | 412.0 | 425.0 | 652.0 | 469.0 | 545.0 | 439.0 | 593.0 | 496.0 | 479.0 | 483.0 | 437.0 | 373.0 | 400.0 | 370.0 | 392.0 | 402.0 | 107.0 | 98.0 | 127.0 | 97.0 | 95.0 | 81.0 | 80.0 | 83.0 | 85.0 | 83.0 | 110.0 | 73.0 | 71.0 |
| Short Term Debt | 1,323.0 | 1,239.0 | 1,323.0 | 1,528.0 | 1,281.0 | 1,110.0 | 1,200.0 | 1,108.0 | 671.0 | 755.0 | 649.0 | 608.0 | 461.0 | 468.0 | 528.0 | 600.0 | 552.0 | 508.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 844.0 | 865.0 | 873.0 | 885.0 | 840.0 | 819.0 | 770.0 | 781.0 | 779.0 | 761.0 | 605.0 | 674.0 | 692.0 | 625.0 | 545.0 | 600.0 | 611.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 124.0 | 126.0 | 120.0 | 119.0 | 118.0 | 116.0 | 109.0 | 110.0 | 114.0 | 118.0 | 115.0 | 118.0 | 125.0 | 124.0 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 23,418.0 | 23,890.0 | 22,375.0 | 24,318.0 | 23,293.0 | 22,157.0 | 23,565.0 | 36,201.0 | 35,118.0 | 33,552.0 | 26,629.0 | 19,462.0 | 18,863.0 | 26,458.0 | 18,724.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 243.0 | 259.0 | 257.0 | 249.0 | 263.0 | 263.0 | 255.0 | 262.0 | 247.0 | 250.0 | 247.0 | 244.0 | 273.0 | 235.0 | 216.0 | 216.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,688.0 | 1,478.0 | 1,825.0 | 2,189.0 | 2,427.0 | 2,477.0 | 2,526.0 | 2,862.0 | 3,048.0 | 3,078.0 | 3,264.0 | 3,400.0 | 3,520.0 | 3,602.0 | 3,766.0 | 3,797.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,119.0 | 939.0 | 893.0 | 953.0 | 882.0 | 863.0 | 958.0 | 913.0 | 948.0 | 978.0 | 971.0 | 1,021.0 | 995.0 | 936.0 | 944.0 | 963.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 54,327.0 | 54,324.0 | 54,226.0 | 55,768.0 | 53,881.0 | 49,490.0 | 51,389.0 | 64,639.0 | 63,115.0 | 60,221.0 | 53,768.0 | 46,722.0 | 45,594.0 | 52,181.0 | 44,497.0 | 45,242.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 27,626.0 | 27,055.0 | 26,244.0 | 25,452.0 | 24,426.0 | 23,575.0 | 22,637.0 | 22,073.0 | 21,179.0 | 20,444.0 | 19,574.0 | 18,622.0 | 17,939.0 | 17,376.0 | 16,594.0 | 16,113.0 | 15,515.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,035.0) | (984.0) | (985.0) | (901.0) | (1,187.0) | (1,413.0) | (956.0) | (1,197.0) | (994.0) | (783.0) | (1,166.0) | (900.0) | (1,054.0) | (1,189.0) | (1,539.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,561.0 | 6,140.0 | ||||||||||||||||||||||
| Minority Interest | 20.0 | 17.0 | 23.0 | 548.0 | 637.0 | 618.0 | 652.0 | 624.0 | 622.0 | 651.0 | 652.0 | 725.0 | 717.0 | 699.0 | 656.0 | 700.0 | 706.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 26,201.0 | 25,792.0 | 25,121.0 | 25,215.0 | 25,884.0 | 27,068.0 | 27,751.0 | 28,154.0 | 28,801.0 | 29,857.0 | 29,573.0 | 29,991.0 | 30,077.0 | 30,828.0 | 30,326.0 | 31,109.0 | ||||||||||||||||||||||||
| Total Equity | 26,221.0 | 25,809.0 | 25,144.0 | 25,763.0 | 26,521.0 | 27,686.0 | 28,403.0 | 28,778.0 | 29,423.0 | 30,508.0 | 30,225.0 | 30,716.0 | 30,794.0 | 31,527.0 | 30,982.0 | 31,809.0 | 31,978.0 | 31,672.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,323.0 | 1,239.0 | 1,323.0 | 1,528.0 | 1,281.0 | 1,110.0 | 1,200.0 | 1,108.0 | 671.0 | 755.0 | 649.0 | 608.0 | 461.0 | 468.0 | 528.0 | 600.0 | 552.0 | 508.0 | 449.0 | 418.0 | 366.0 | 384.0 | 365.0 | 359.0 | 338.0 | 287.0 | 368.0 | - | - | 4.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 494.0 | 441.0 | 255.0 | 529.0 | 104.0 | (126.0) | (28.0) | (87.0) | (543.0) | (449.0) | (700.0) | (474.0) | (585.0) | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 1,364.0 | 764.0 | 1,782.0 | 2,156.0 | 2,298.0 | 1,320.0 | 1,560.0 | 2,126.0 | 1,976.0 | 1,259.0 | 1,952.0 | 1,982.0 | 1,426.0 | 1,086.0 | 1,151.0 | 930.0 | 713.0 | |||||||||||||||||||||||
| Book Value | 26,201.0 | 25,792.0 | 25,121.0 | 25,215.0 | 25,884.0 | 27,068.0 | 27,751.0 | 28,154.0 | 28,801.0 | 29,857.0 | 29,573.0 | 29,991.0 | 30,077.0 | 30,828.0 | 30,326.0 | 31,109.0 | 31,272.0 | 30,952.0 | ||||||||||||||||||||||
| Tangible Book Value | (21,383.0) | (22,072.0) | (22,490.0) | (22,668.0) | (21,601.0) | (19,456.0) | (19,704.0) | (19,265.0) | (19,163.0) | (18,558.0) | (18,702.0) | (18,897.0) | (18,934.0) | (18,398.0) | (18,371.0) | (18,736.0) | (18,708.0) | |||||||||||||||||||||||
| 1,523.0 |
| 1,455.0 |
| 1,278.0 |
| 1,251.0 |
| 1,310.0 |
| 1,362.0 |
| 1,114.0 |
| 1,055.0 |
| 1,503.0 |
| 1,330.0 |
| 779.0 |
| 779.0 |
| 274.0 |
| 716.0 |
| 524.0 |
| 508.0 |
| 603.0 |
| 647.0 |
| 488.0 |
| 446.0 |
| 526.0 |
| 467.0 |
| 411.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,443.0 |
| 18,870.0 |
| 18,425.0 |
| 17,727.0 |
| 16,440.0 |
| 16,219.0 |
| 14,025.0 |
| 17,482.0 |
| 12,933.0 |
| 17,046.0 |
| 17,991.0 |
| 10,209.0 |
| 2,275.0 |
| 2,224.0 |
| 2,338.0 |
| 1,804.0 |
| 1,768.0 |
| 1,975.0 |
| 1,870.0 |
| 1,632.0 |
| 1,615.0 |
| 1,728.0 |
| 1,600.0 |
| 1,486.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,729.0 |
| 1,742.0 |
| 1,717.0 |
| 1,650.0 |
| 1,646.0 |
| 1,628.0 |
| 1,630.0 |
| 1,688.0 |
| 1,708.0 |
| 1,606.0 |
| 1,639.0 |
| 418.0 |
| 409.0 |
| 398.0 |
| 385.0 |
| 374.0 |
| 375.0 |
| 390.0 |
| 385.0 |
| 396.0 |
| 400.0 |
| 405.0 |
| 403.0 |
| 394.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,579.0 |
| 2,561.0 |
| 2,602.0 |
| 2,590.0 |
| 3,037.0 |
| 2,756.0 |
| 2,772.0 |
| 2,763.0 |
| 2,814.0 |
| 2,720.0 |
| 2,618.0 |
| - |
| - |
| 65.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,303.0 |
| 36,668.0 |
| 36,380.0 |
| 36,322.0 |
| 35,908.0 |
| 36,088.0 |
| 35,695.0 |
| 36,038.0 |
| 35,517.0 |
| 5,702.0 |
| 5,703.0 |
| 5,702.0 |
| 5,450.0 |
| 5,456.0 |
| 5,454.0 |
| 5,590.0 |
| 5,612.0 |
| 5,435.0 |
| 5,432.0 |
| 5,373.0 |
| 5,375.0 |
| 5,380.0 |
| 14,009.0 |
| 14,268.0 |
| 14,711.0 |
| 14,995.0 |
| 15,358.0 |
| 15,649.0 |
| 16,636.0 |
| 17,004.0 |
| 17,642.0 |
| 17,737.0 |
| 2,102.0 |
| 2,117.0 |
| 2,143.0 |
| 1,802.0 |
| 1,833.0 |
| 1,855.0 |
| 1,882.0 |
| 1,888.0 |
| 1,807.0 |
| 1,838.0 |
| 1,833.0 |
| 1,868.0 |
| 1,893.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 675.0 |
| 361.0 |
| 343.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,823.0 |
| 1,670.0 |
| 1,675.0 |
| 1,616.0 |
| 1,644.0 |
| 1,741.0 |
| 1,830.0 |
| 1,878.0 |
| 1,954.0 |
| 1,881.0 |
| 764.0 |
| 737.0 |
| 311.0 |
| 363.0 |
| 353.0 |
| 314.0 |
| 368.0 |
| 444.0 |
| 415.0 |
| 411.0 |
| 404.0 |
| 391.0 |
| 377.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75,470.0 |
| 76,249.0 |
| 75,767.0 |
| 75,776.0 |
| 74,840.0 |
| 74,619.0 |
| 72,372.0 |
| 77,093.0 |
| 72,598.0 |
| 77,539.0 |
| 77,864.0 |
| 19,640.0 |
| 11,676.0 |
| 11,262.0 |
| 10,748.0 |
| 10,218.0 |
| 10,167.0 |
| 10,289.0 |
| 10,199.0 |
| 9,685.0 |
| 9,696.0 |
| 9,743.0 |
| 9,637.0 |
| 9,530.0 |
| 449.0 |
| 418.0 |
| 366.0 |
| 384.0 |
| 365.0 |
| 359.0 |
| 338.0 |
| 287.0 |
| 368.0 |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 585.0 |
| 529.0 |
| 524.0 |
| 555.0 |
| 546.0 |
| 451.0 |
| 481.0 |
| 506.0 |
| 492.0 |
| 412.0 |
| 360.0 |
| 395.0 |
| 380.0 |
| 317.0 |
| 352.0 |
| 379.0 |
| 576.0 |
| 451.0 |
| 464.0 |
| 494.0 |
| 483.0 |
| 413.0 |
| 440.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.0 |
| 74.0 |
| 78.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,351.0 |
| 17,730.0 |
| 18,295.0 |
| 17,562.0 |
| 17,251.0 |
| 15,905.0 |
| 15,637.0 |
| 13,263.0 |
| 16,760.0 |
| 12,119.0 |
| 15,727.0 |
| 16,661.0 |
| 2,054.0 |
| 2,120.0 |
| 2,010.0 |
| 2,320.0 |
| 1,655.0 |
| 1,683.0 |
| 1,938.0 |
| 1,850.0 |
| 1,707.0 |
| 1,790.0 |
| 1,820.0 |
| 1,548.0 |
| 1,452.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 585.0 |
| 327.0 |
| 304.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.0 |
| 225.0 |
| 204.0 |
| 181.0 |
| 190.0 |
| 187.0 |
| 170.0 |
| 159.0 |
| 154.0 |
| 155.0 |
| 129.0 |
| 106.0 |
| 103.0 |
| 89.0 |
| 75.0 |
| 71.0 |
| 65.0 |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,983.0 |
| 4,172.0 |
| 4,113.0 |
| 4,324.0 |
| 4,289.0 |
| 4,389.0 |
| 4,532.0 |
| 4,481.0 |
| 4,227.0 |
| 4,247.0 |
| 4,110.0 |
| 713.0 |
| 745.0 |
| 745.0 |
| 715.0 |
| 692.0 |
| 693.0 |
| 552.0 |
| 815.0 |
| 773.0 |
| 767.0 |
| 762.0 |
| 742.0 |
| 734.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 867.0 |
| 878.0 |
| 764.0 |
| 802.0 |
| 773.0 |
| 777.0 |
| 824.0 |
| 892.0 |
| 922.0 |
| 941.0 |
| 989.0 |
| 474.0 |
| 446.0 |
| 170.0 |
| 154.0 |
| 145.0 |
| 152.0 |
| 117.0 |
| 166.0 |
| 168.0 |
| 168.0 |
| 153.0 |
| 154.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43,328.0 |
| 44,299.0 |
| 43,183.0 |
| 42,983.0 |
| 41,995.0 |
| 41,290.0 |
| 39,683.0 |
| 43,807.0 |
| 39,052.0 |
| 42,682.0 |
| 44,012.0 |
| 17,094.0 |
| 9,282.0 |
| 8,969.0 |
| 8,087.0 |
| 7,368.0 |
| 7,196.0 |
| 7,558.0 |
| 7,849.0 |
| 7,294.0 |
| 7,272.0 |
| 7,202.0 |
| 7,068.0 |
| 6,888.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,846.0 |
| 14,442.0 |
| 14,014.0 |
| 13,745.0 |
| 13,441.0 |
| 13,141.0 |
| 12,877.0 |
| 12,875.0 |
| 12,528.0 |
| 12,281.0 |
| 12,083.0 |
| 11,860.0 |
| 11,635.0 |
| 11,349.0 |
| 11,122.0 |
| 10,871.0 |
| 10,240.0 |
| 9,694.0 |
| 9,462.0 |
| 9,241.0 |
| 8,994.0 |
| 8,779.0 |
| 8,565.0 |
| (1,005.0) |
| (640.0) |
| (745.0) |
| (649.0) |
| (323.0) |
| (536.0) |
| (387.0) |
| (831.0) |
| (644.0) |
| (811.0) |
| (180.0) |
| (379.0) |
| (193.0) |
| (85.0) |
| (67.0) |
| (79.0) |
| (66.0) |
| (56.0) |
| (54.0) |
| (55.0) |
| (59.0) |
| (67.0) |
| (76.0) |
| (69.0) |
| (74.0) |
| 5,179.0 |
| 4,866.0 |
| 4,888.0 |
| 4,375.0 |
| 4,397.0 |
| 4,429.0 |
| 3,922.0 |
| 3,118.0 |
| 2,909.0 |
| 10,408.0 |
| 10,423.0 |
| 10,340.0 |
| 9,662.0 |
| 9,237.0 |
| 8,857.0 |
| 8,494.0 |
| 8,314.0 |
| 8,033.0 |
| 7,753.0 |
| 7,401.0 |
| 7,146.0 |
| 6,831.0 |
| 720.0 |
| 728.0 |
| 739.0 |
| 735.0 |
| 740.0 |
| 737.0 |
| 1,445.0 |
| 1,444.0 |
| 1,616.0 |
| 1,091.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,272.0 |
| 30,952.0 |
| 31,596.0 |
| 31,793.0 |
| 31,851.0 |
| 32,330.0 |
| 31,692.0 |
| 31,583.0 |
| 31,843.0 |
| 32,979.0 |
| 32,669.0 |
| 2,546.0 |
| 2,394.0 |
| 2,293.0 |
| 2,661.0 |
| 2,850.0 |
| 2,971.0 |
| 2,731.0 |
| 2,350.0 |
| 2,391.0 |
| 2,424.0 |
| 2,541.0 |
| 2,569.0 |
| 2,642.0 |
| 32,324.0 |
| 32,532.0 |
| 32,586.0 |
| 33,070.0 |
| 32,429.0 |
| 33,028.0 |
| 33,287.0 |
| 34,595.0 |
| 33,760.0 |
| 2,546.0 |
| 2,394.0 |
| 2,293.0 |
| 2,661.0 |
| 2,850.0 |
| 2,971.0 |
| 2,731.0 |
| 2,350.0 |
| 2,391.0 |
| 2,424.0 |
| 2,541.0 |
| 2,569.0 |
| 2,642.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 575.0 |
| 863.0 |
| 476.0 |
| 535.0 |
| 582.0 |
| 762.0 |
| 722.0 |
| 814.0 |
| 1,319.0 |
| 1,330.0 |
| 8,155.0 |
| 155.0 |
| 214.0 |
| 18.0 |
| 149.0 |
| 85.0 |
| 37.0 |
| 20.0 |
| (75.0) |
| (175.0) |
| (92.0) |
| 52.0 |
| 34.0 |
| 31,596.0 |
| 31,793.0 |
| 31,851.0 |
| 32,330.0 |
| 31,692.0 |
| 31,583.0 |
| 31,843.0 |
| 32,979.0 |
| 32,669.0 |
| 2,546.0 |
| 2,394.0 |
| 2,293.0 |
| 2,661.0 |
| 2,850.0 |
| 2,971.0 |
| 2,731.0 |
| 2,350.0 |
| 2,391.0 |
| 2,424.0 |
| 2,541.0 |
| 2,569.0 |
| 2,642.0 |
| (19,490.0) |
| (18,975.0) |
| (19,586.0) |
| (19,524.0) |
| (19,350.0) |
| (19,865.0) |
| (21,141.0) |
| (20,856.0) |
| (20,701.0) |
| (20,585.0) |
| (5,258.0) |
| (5,426.0) |
| (5,552.0) |
| (4,591.0) |
| (4,439.0) |
| (4,338.0) |
| (4,741.0) |
| (5,150.0) |
| (4,851.0) |
| (4,846.0) |
| (4,665.0) |
| (4,674.0) |
| (4,631.0) |