| (USD in millions, except per-share data and share counts) | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,055.0 | 2,631.0 | 1,408.0 | 1,884.0 | 2,814.0 | 2,831.0 | 1,222.0 | 358.0 | 1,029.0 | 562.0 | 201.0 | 681.0 | 1,088.0 | 603.0 | 970.0 | ||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 26 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 |
|---|
| 1,773.0 |
| 3,951.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 15.0 | 199.0 | 15.0 | 67.0 | 299.0 | - | - |
| Cash And Short Term Investments | 1,055.0 | 2,631.0 | 1,408.0 | 1,884.0 | 2,814.0 | 2,831.0 | 1,222.0 | 358.0 | 1,029.0 | 562.0 | 216.0 | 880.0 | 1,103.0 | 670.0 | 1,269.0 | 1,773.0 | 3,951.0 |
| Receivables | |||||||||||||||||
| Accounts Receivable | 115.0 | 114.0 | 123.0 | 837.0 | 828.0 | 823.0 | 767.0 | 364.0 | 358.0 | 240.0 | 247.0 | 235.0 | 206.0 | 25.0 | 288.0 | - | - |
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 89.0 | 163.0 | 180.0 | 768.0 | 1,170.0 | 376.0 | 416.0 | 360.0 | 356.0 | 227.0 | 243.0 | 270.0 | 269.0 | 198.0 | 45.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,373.0 | 3,348.0 | 3,377.0 | 3,851.0 | 4,812.0 | 4,030.0 | 2,405.0 | 1,082.0 | 1,743.0 | 1,029.0 | 691.0 | 1,385.0 | 2,494.0 | 2,211.0 | 3,860.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 3,780.0 | 3,765.0 | 3,596.0 | 3,182.0 | 2,587.0 | 2,215.0 | 2,149.0 | 329.0 | 504.0 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,518.0 | 1,296.0 | 1,055.0 | 830.0 | 708.0 | 501.0 | 341.0 | 172.0 | 289.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 2,262.0 | 2,469.0 | 2,541.0 | 2,352.0 | 1,879.0 | 1,714.0 | 1,808.0 | 157.0 | 215.0 | - | |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 491.0 | 374.0 | 952.0 | 945.0 | 1,018.0 | 1,625.0 | 1,641.0 | 1,750.0 | 1,117.0 | 1,115.0 | 851.0 | 3,299.0 | 3,341.0 | 563.0 | - | - |
| Goodwill | 7,025.0 | 4,134.0 | 3,956.0 | 4,132.0 | 19,248.0 | 19,218.0 | 19,939.0 | 18,386.0 | 18,383.0 | 14,345.0 | 14,345.0 | 14,345.0 | 14,365.0 | 200.0 | 200.0 | 332.0 | - |
| Intangible Assets | 5,102.0 | 2,689.0 | 2,858.0 | 4,288.0 | 4,797.0 | 5,378.0 | 5,940.0 | 5,715.0 | 6,192.0 | 1,072.0 | 1,097.0 | 1,166.0 | 1,200.0 | 108.0 | 135.0 | - | - |
| Operating Lease Right Of Use Assets | 26.0 | 45.0 | 36.0 | 344.0 | 403.0 | 465.0 | 510.0 | - | - | - | - | - | - | - | - | - | |
| Deferred Tax Assets | 539.0 | 577.0 | 772.0 | - | - | - | - | - | - | - | - | - | - | - | (409.0) | - | - |
| Other Non-Current Assets | 491.0 | 778.0 | 612.0 | 1,811.0 | 2,554.0 | 2,136.0 | 2,013.0 | 1,861.0 | 599.0 | 480.0 | 465.0 | 319.0 | 379.0 | 32.0 | 238.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,398.0 | 13,001.0 | 41,327.0 | 42,464.0 | 44,351.0 | 44,004.0 | 44,189.0 | 40,828.0 | 41,996.0 | 31,377.0 | 29,798.0 | 30,269.0 | 34,542.0 | 8,325.0 | 7,719.0 | - | |
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | 1,250.0 | 985.0 | 758.0 | 712.0 | 670.0 | 34.0 | 15.0 | - | - |
| Short Term Debt | 52.0 | 26.0 | 106.0 | 1,679.0 | 2,891.0 | 743.0 | 60.0 | 17.0 | 768.0 | 5.0 | 255.0 | 257.0 | 777.0 | 0.0 | 754.0 | - | - |
| Deferred Revenue Current | 263.0 | 267.0 | 247.0 | 1,773.0 | 1,790.0 | 2,070.0 | 2,113.0 | 2,079.0 | 1,941.0 | 1,877.0 | 1,797.0 | 1,641.0 | 1,575.0 | 24.0 | 63.0 | - | - |
| Operating Lease Liabilities Current | - | - | 53.0 | 53.0 | 54.0 | 54.0 | 53.0 | - | - | - | - | - | - | - | - | - | |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 285.0 | 313.0 | - | - |
| Other Current Liabilities | 49.0 | 54.0 | 32.0 | 102.0 | 97.0 | 94.0 | 94.0 | 32.0 | 20.0 | 5.0 | 3.0 | 40.0 | 150.0 | 33.0 | 85.0 | - | - |
| Total Current Liabilities | 939.0 | 1,134.0 | 4,743.0 | 5,410.0 | 6,610.0 | 4,490.0 | 3,888.0 | 3,244.0 | 3,979.0 | 2,872.0 | 2,813.0 | 2,650.0 | 3,172.0 | 385.0 | 1,230.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 5,048.0 | 2,966.0 | 4,117.0 | 14,953.0 | 15,699.0 | 16,686.0 | 15,416.0 | 13,371.0 | 13,186.0 | 8,013.0 | 6,626.0 | 5,588.0 | 4,778.0 | 0.0 | 541.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | 323.0 | 349.0 | 405.0 | 453.0 | 495.0 | - | - | - | - | - | - | - | - | - | |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 164.0 | 37.0 | 39.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 1,478.0 | 2,025.0 | 1,667.0 | 1,507.0 | 2,312.0 | 817.0 | 409.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 305.0 | 241.0 | 188.0 | 874.0 | 987.0 | 1,101.0 | 1,047.0 | 864.0 | 779.0 | 751.0 | 561.0 | 348.0 | 398.0 | 89.0 | 251.0 | - | |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,948.0 | 5,950.0 | 21,882.0 | 23,338.0 | 25,514.0 | 24,403.0 | 22,264.0 | 19,130.0 | 19,422.0 | 13,661.0 | 11,667.0 | 10,093.0 | 10,660.0 | 1,893.0 | 2,470.0 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | 1,317.0 | 1,408.0 | 1,954.0 | 2,688.0 | 2,575.0 | 2,984.0 | 3,892.0 | 87.0 | - | - | 2,215.0 | 3,348.0 | 3,564.0 | - | - |
| Retained Earnings | 7,785.0 | 7,179.0 | 15,061.0 | 14,589.0 | 12,718.0 | 12,320.0 | 13,748.0 | 13,644.0 | 13,081.0 | 11,727.0 | 10,981.0 | 11,416.0 | 11,859.0 | 3,079.0 | 1,665.0 | - | - |
| Accumulated Other Comprehensive Income | (30.0) | (153.0) | 12.0 | (39.0) | (5.0) | 78.0 | (33.0) | (38.0) | (35.0) | (62.0) | (51.0) | (21.0) | 4.0 | 12.0 | 29.0 | ||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | 22.0 | 3,049.0 | 3,163.0 | 3,590.0 | 4,510.0 | 5,630.0 | 5,103.0 | 5,631.0 | 5,960.0 | 7,198.0 | 8,778.0 | 9,801.0 | (8.0) | (10.0) | - | - |
| Total Stockholders Equity | 7,757.0 | 7,029.0 | 16,396.0 | 15,963.0 | 14,672.0 | 15,091.0 | 16,295.0 | 16,595.0 | 16,943.0 | 11,756.0 | 10,933.0 | 11,398.0 | 14,081.0 | 6,440.0 | 5,259.0 | 5,000.0 | |
| Total Equity | 7,757.0 | 7,051.0 | 19,445.0 | 19,126.0 | 18,262.0 | 19,601.0 | 21,925.0 | 21,698.0 | 22,574.0 | 17,716.0 | 18,131.0 | 20,176.0 | 23,882.0 | 6,432.0 | 5,249.0 | 5,000.0 | 3,310.0 |
| Supplementary Data | |||||||||||||||||
| Total Debt | 5,100.0 | 2,992.0 | 4,223.0 | 16,632.0 | 18,590.0 | 17,429.0 | 15,476.0 | 13,388.0 | 13,954.0 | 8,018.0 | 6,881.0 | 5,845.0 | 5,555.0 | 0.0 | 1,295.0 | - | - |
| Net debt | 4,045.0 | 361.0 | 2,815.0 | 14,748.0 | 15,776.0 | 14,598.0 | 14,254.0 | 13,030.0 | 12,925.0 | 7,456.0 | 6,665.0 | 4,965.0 | 4,452.0 | (670.0) | 26.0 | - | - |
| Working Capital | 434.0 | 2,214.0 | (1,366.0) | (1,559.0) | (1,798.0) | (460.0) | (1,483.0) | (2,162.0) | (2,236.0) | (1,843.0) | (2,122.0) | (1,265.0) | (678.0) | 1,826.0 | 2,630.0 | - | - |
| Book Value | 7,757.0 | 7,029.0 | 16,396.0 | 15,963.0 | 14,672.0 | 15,091.0 | 16,295.0 | 16,595.0 | 16,943.0 | 11,756.0 | 10,933.0 | 11,398.0 | 14,081.0 | 6,440.0 | 5,259.0 | 5,000.0 | 3,310.0 |
| Tangible Book Value | (4,370.0) | 206.0 | 9,582.0 | 7,543.0 | (9,373.0) | (9,505.0) | (9,584.0) | (7,506.0) | (7,632.0) | (3,661.0) | (4,509.0) | (4,113.0) | (1,484.0) | 6,132.0 | 4,924.0 | 4,668.0 | - |
| Q3 FY 2430 Sep 2024 |
|---|
| Q2 FY 2430 Jun 2024 |
|---|
| Q1 FY 2431 Mar 2024 |
|---|
| Q4 FY 2331 Dec 2023 |
|---|
| Q3 FY 2330 Sep 2023 |
|---|
| Q2 FY 2330 Jun 2023 |
|---|
| Q1 FY 2331 Mar 2023 |
|---|
| Q4 FY 2231 Dec 2022 |
|---|
| Q3 FY 2230 Sep 2022 |
|---|
| Q2 FY 2230 Jun 2022 |
|---|
| Q1 FY 2231 Mar 2022 |
|---|
| Q4 FY 2131 Dec 2021 |
|---|
| Q3 FY 2130 Sep 2021 |
|---|
| Q2 FY 2130 Jun 2021 |
|---|
| Q1 FY 2131 Mar 2021 |
|---|
| Q4 FY 2031 Dec 2020 |
|---|
| Q3 FY 2030 Sep 2020 |
|---|
| Q2 FY 2030 Jun 2020 |
|---|
| Q1 FY 2031 Mar 2020 |
|---|
| Q4 FY 1931 Dec 2019 |
|---|
| Q3 FY 1930 Sep 2019 |
|---|
| Q2 FY 1930 Jun 2019 |
|---|
| Q1 FY 1931 Mar 2019 |
|---|
| Q4 FY 1831 Dec 2018 |
|---|
| Q3 FY 1830 Sep 2018 |
|---|
| Q2 FY 1830 Jun 2018 |
|---|
| Q1 FY 1831 Mar 2018 |
|---|
| Q4 FY 1731 Dec 2017 |
|---|
| Q3 FY 1730 Sep 2017 |
|---|
| Q2 FY 1730 Jun 2017 |
|---|
| Q1 FY 1731 Mar 2017 |
|---|
| Q4 FY 1631 Dec 2016 |
|---|
| Q3 FY 1630 Sep 2016 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,465.0 | 1,332.0 | 1,055.0 | 1,588.0 | 3,448.0 | 3,147.0 | 2,956.0 | 3,054.0 | 2,085.0 | 1,666.0 | 1,713.0 | 2,112.0 | 1,931.0 | 2,229.0 | 2,246.0 | 2,542.0 | 2,645.0 | 3,286.0 | 2,814.0 | 2,858.0 | 3,935.0 | 2,994.0 | 2,831.0 | 1,936.0 | 3,999.0 | 1,801.0 | 1,222.0 | 694.0 | 697.0 | 633.0 | 358.0 | 355.0 | 485.0 | 1,042.0 | 1,029.0 | 783.0 | 744.0 | 1,071.0 | 562.0 | 940.0 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | - | - | - | 7.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 1,465.0 | 1,332.0 | 1,055.0 | 1,588.0 | 3,448.0 | 3,147.0 | 2,956.0 | 3,054.0 | 2,085.0 | 1,666.0 | 1,713.0 | 2,112.0 | 1,931.0 | 2,229.0 | 2,246.0 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 255.0 | 262.0 | 115.0 | 303.0 | 144.0 | 144.0 | 114.0 | 122.0 | 826.0 | 789.0 | 123.0 | 808.0 | 822.0 | 701.0 | 837.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,852.0 | 4,968.0 | 5,048.0 | 5,122.0 | 2,996.0 | 4,534.0 | 4,522.0 | 4,289.0 | 14,343.0 | 14,257.0 | 4,117.0 | 14,836.0 | 15,432.0 | 15,690.0 | 14,953.0 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,924.0 | 5,021.0 | 5,100.0 | 7,037.0 | 4,799.0 | 4,564.0 | 4,548.0 | 4,365.0 | 15,028.0 | 15,442.0 | 4,223.0 | 15,663.0 | 16,219.0 | 16,396.0 | 16,632.0 | 17,565.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.0 |
| 35.0 |
| 3,310.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 70.0 |
| 72.0 |
| 55.0 |
| 27.0 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,542.0 |
| 2,645.0 |
| 3,286.0 |
| 2,814.0 |
| 2,858.0 |
| 3,935.0 |
| 2,994.0 |
| 2,831.0 |
| 1,936.0 |
| 3,999.0 |
| 1,801.0 |
| 1,222.0 |
| 694.0 |
| 697.0 |
| 633.0 |
| 358.0 |
| 355.0 |
| 485.0 |
| 1,042.0 |
| 1,029.0 |
| 783.0 |
| 744.0 |
| 1,071.0 |
| 562.0 |
| 940.0 |
| 826.0 |
| 823.0 |
| 841.0 |
| 828.0 |
| 812.0 |
| 823.0 |
| 777.0 |
| 823.0 |
| 771.0 |
| 673.0 |
| 700.0 |
| 767.0 |
| 778.0 |
| 849.0 |
| 728.0 |
| 364.0 |
| 440.0 |
| 428.0 |
| 394.0 |
| 358.0 |
| 353.0 |
| 363.0 |
| 280.0 |
| 240.0 |
| 274.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 302.0 | 198.0 | 89.0 | 468.0 | 510.0 | 376.0 | 277.0 | 503.0 | 728.0 | 740.0 | 180.0 | 705.0 | 781.0 | 706.0 | 768.0 | 602.0 | 658.0 | 1,043.0 | 1,170.0 | 920.0 | 603.0 | 432.0 | 376.0 | 566.0 | 709.0 | 488.0 | 416.0 | 464.0 | 385.0 | 371.0 | 360.0 | 446.0 | 414.0 | 483.0 | 356.0 | 299.0 | 326.0 | 357.0 | 227.0 | 258.0 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,109.0 | 1,957.0 | 1,373.0 | 2,359.0 | 4,102.0 | 3,667.0 | 3,347.0 | 3,679.0 | 3,639.0 | 3,195.0 | 3,377.0 | 3,625.0 | 3,534.0 | 3,636.0 | 3,851.0 | 3,970.0 | 4,126.0 | 5,170.0 | 4,812.0 | 4,590.0 | 5,361.0 | 4,203.0 | 4,030.0 | 3,273.0 | 5,381.0 | 2,989.0 | 2,405.0 | 1,936.0 | 1,931.0 | 1,732.0 | 1,082.0 | 1,241.0 | 1,327.0 | 1,919.0 | 1,743.0 | 1,435.0 | 1,433.0 | 1,708.0 | 1,029.0 | 1,472.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,849.0 |
| 3,803.0 |
| 3,780.0 |
| 3,714.0 |
| 3,630.0 |
| 3,562.0 |
| 3,765.0 |
| 3,821.0 |
| 3,755.0 |
| 3,727.0 |
| 3,596.0 |
| 3,485.0 |
| 3,393.0 |
| 3,329.0 |
| 3,182.0 |
| 2,980.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,604.0 | 1,558.0 | 1,518.0 | 1,484.0 | 1,419.0 | 1,357.0 | 1,296.0 | 1,245.0 | 1,183.0 | 1,124.0 | 1,055.0 | 971.0 | 922.0 | 863.0 | 830.0 | 817.0 |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,245.0 | 2,245.0 | 2,262.0 | 2,230.0 | 2,211.0 | 2,205.0 | 2,469.0 | 2,576.0 | 2,572.0 | 2,603.0 | 2,541.0 | 2,514.0 | 2,471.0 | 2,466.0 | 2,352.0 | 2,163.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,429.0 | 1,573.0 | 1,114.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | 741.0 | 622.0 | 510.0 | 491.0 | 483.0 | 1,983.0 | 1,996.0 | 374.0 | 1,145.0 | 1,126.0 | 993.0 | 952.0 | 1,028.0 | 966.0 | 947.0 | 945.0 | 1,016.0 | 881.0 | 943.0 | 1,018.0 | 1,106.0 | 1,274.0 | 1,442.0 | 1,625.0 | 1,698.0 | 1,694.0 | 1,641.0 | 1,641.0 | 1,730.0 | 1,659.0 | 1,658.0 | 1,750.0 | 1,772.0 | 1,576.0 | 1,101.0 | 1,117.0 | 1,156.0 |
| Goodwill | 6,877.0 | 6,959.0 | 7,025.0 | 7,200.0 | 4,135.0 | 4,134.0 | 4,134.0 | 4,192.0 | 19,400.0 | 19,399.0 | 3,956.0 | 19,165.0 | 19,341.0 | 19,341.0 | 19,341.0 | 19,341.0 | 19,341.0 | 19,272.0 | 19,248.0 | 19,247.0 | 19,247.0 | 19,224.0 | 19,218.0 | 19,956.0 | 19,956.0 | 19,939.0 | 19,939.0 | 19,952.0 | 19,948.0 | 19,927.0 | 18,386.0 | 18,386.0 | 18,383.0 | 18,383.0 | 18,383.0 | 18,395.0 | 18,398.0 | 18,313.0 | 14,345.0 | 14,345.0 |
| Intangible Assets | 4,843.0 | 4,955.0 | 5,102.0 | 5,267.0 | 2,570.0 | 2,632.0 | 2,689.0 | 2,757.0 | 3,828.0 | 3,889.0 | 2,858.0 | 3,941.0 | 4,059.0 | 4,171.0 | 4,288.0 | 4,406.0 | 4,545.0 | 4,680.0 | 4,797.0 | 4,933.0 | 5,085.0 | 5,232.0 | 5,378.0 | 5,489.0 | 5,653.0 | 5,790.0 | 5,940.0 | 6,079.0 | 6,222.0 | 6,367.0 | 5,715.0 | 5,830.0 | 5,952.0 | 6,015.0 | 6,192.0 | 6,242.0 | 6,373.0 | 6,467.0 | 1,072.0 | 1,070.0 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 471.0 | 487.0 | 476.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 528.0 | 535.0 | 539.0 | 799.0 | 790.0 | 788.0 | 760.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 640.0 | 625.0 | 491.0 | 628.0 | 774.0 | 729.0 | 717.0 | 1,270.0 | 1,817.0 | 1,955.0 | 1,384.0 | 1,792.0 | 1,859.0 | 1,809.0 | 1,811.0 | 2,342.0 | 2,590.0 | 2,483.0 | 2,554.0 | 2,617.0 | 3,102.0 | 2,868.0 | 2,136.0 | 1,724.0 | 1,694.0 | 1,508.0 | 2,013.0 | 1,745.0 | 1,689.0 | 1,246.0 | 1,861.0 | 781.0 | 811.0 | 715.0 | 599.0 | 701.0 | 709.0 | 692.0 | 480.0 | 435.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,879.0 | 15,892.0 | 15,398.0 | 17,821.0 | 13,821.0 | 13,285.0 | 12,948.0 | 13,208.0 | 42,632.0 | 42,405.0 | 41,327.0 | 41,515.0 | 42,442.0 | 42,333.0 | 42,464.0 | 43,235.0 | 43,760.0 | 44,519.0 | 44,351.0 | 44,419.0 | 45,654.0 | 44,465.0 | 44,004.0 | 43,789.0 | 46,208.0 | 43,918.0 | 44,189.0 | 43,645.0 | 43,700.0 | 43,910.0 | 40,828.0 | 41,624.0 | 41,807.0 | 42,540.0 | 41,996.0 | 41,853.0 | 41,384.0 | 41,002.0 | 31,377.0 | 31,563.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,100.0 |
| 992.0 |
| 971.0 |
| 985.0 |
| 824.0 |
| Short Term Debt | 72.0 | 53.0 | 52.0 | 1,915.0 | 1,803.0 | 30.0 | 26.0 | 76.0 | 685.0 | 1,185.0 | 106.0 | 827.0 | 787.0 | 706.0 | 1,679.0 | 499.0 | 911.0 | 2,584.0 | 2,891.0 | 2,573.0 | 1,553.0 | 778.0 | 743.0 | 96.0 | 1,874.0 | 590.0 | 60.0 | 14.0 | 13.0 | 13.0 | 17.0 | 18.0 | 18.0 | 36.0 | 768.0 | 47.0 | 5.0 | 48.0 | 5.0 | 609.0 |
| Deferred Revenue Current | 1,117.0 | 819.0 | 263.0 | 1,090.0 | 780.0 | 1,009.0 | 267.0 | 756.0 | 1,840.0 | 1,826.0 | 247.0 | 2,024.0 | 2,153.0 | 2,153.0 | 1,773.0 | 1,930.0 | 1,989.0 | 2,143.0 | 1,790.0 | 1,994.0 | 2,211.0 | 2,283.0 | 2,070.0 | 2,242.0 | 2,638.0 | 2,585.0 | 2,113.0 | 2,235.0 | 2,356.0 | 2,499.0 | 2,079.0 | 2,235.0 | 2,387.0 | 2,463.0 | 1,941.0 | 2,179.0 | 2,292.0 | 2,466.0 | 1,877.0 | 1,838.0 |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 54.0 | 54.0 | 53.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 59.0 | 57.0 | 49.0 | 46.0 | 50.0 | 47.0 | 54.0 | 37.0 | 179.0 | 234.0 | 40.0 | 110.0 | 99.0 | 120.0 | 102.0 | 95.0 | 95.0 | 123.0 | 97.0 | 103.0 | 109.0 | 128.0 | 94.0 | 98.0 | 102.0 | 101.0 | 94.0 | 110.0 | 97.0 | 102.0 | 49.0 | 29.0 | 21.0 | 24.0 | 20.0 | 28.0 | 22.0 | 27.0 | 5.0 | 15.0 |
| Total Current Liabilities | 1,665.0 | 1,453.0 | 939.0 | 3,526.0 | 3,103.0 | 1,446.0 | 1,133.0 | 1,273.0 | 4,472.0 | 4,866.0 | 4,743.0 | 4,676.0 | 4,793.0 | 4,592.0 | 5,410.0 | 4,164.0 | 4,709.0 | 6,362.0 | 6,610.0 | 6,188.0 | 5,440.0 | 4,536.0 | 4,490.0 | 3,839.0 | 6,015.0 | 4,584.0 | 3,888.0 | 3,882.0 | 3,973.0 | 3,961.0 | 3,244.0 | 3,379.0 | 3,655.0 | 3,587.0 | 3,979.0 | 3,354.0 | 3,311.0 | 3,512.0 | 2,872.0 | 3,286.0 |
| 17,066.0 |
| 16,971.0 |
| 16,467.0 |
| 15,699.0 |
| 15,525.0 |
| 17,420.0 |
| 17,330.0 |
| 16,686.0 |
| 15,414.0 |
| 14,980.0 |
| 14,553.0 |
| 15,416.0 |
| 14,707.0 |
| 14,411.0 |
| 14,026.0 |
| 13,371.0 |
| 13,380.0 |
| 13,252.0 |
| 14,077.0 |
| 13,186.0 |
| 13,445.0 |
| 13,519.0 |
| 13,306.0 |
| 8,013.0 |
| 7,510.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 445.0 | 457.0 | 439.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,814.0 | 2,693.0 | 2,646.0 | 2,025.0 | 2,009.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 395.0 | 422.0 | 305.0 | 423.0 | 359.0 | 246.0 | 242.0 | 187.0 | 1,400.0 | 1,435.0 | 188.0 | 724.0 | 880.0 | 879.0 | 874.0 | 868.0 | 894.0 | 932.0 | 987.0 | 1,017.0 | 1,055.0 | 1,083.0 | 1,101.0 | 1,091.0 | 1,121.0 | 1,115.0 | 1,047.0 | 1,006.0 | 1,011.0 | 978.0 | 864.0 | 886.0 | 884.0 | 891.0 | 779.0 | 786.0 | 777.0 | 762.0 | 751.0 | 765.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,501.0 | 7,487.0 | 6,948.0 | 9,731.0 | 6,458.0 | 6,226.0 | 5,897.0 | 5,749.0 | 22,425.0 | 22,760.0 | 21,882.0 | 22,276.0 | 23,163.0 | 23,249.0 | 23,338.0 | 24,191.0 | 24,827.0 | 25,991.0 | 25,514.0 | 24,950.0 | 26,071.0 | 24,992.0 | 24,403.0 | 22,409.0 | 24,120.0 | 22,216.0 | 22,264.0 | 21,467.0 | 21,219.0 | 20,715.0 | 19,130.0 | 19,255.0 | 19,342.0 | 20,065.0 | 19,422.0 | 20,399.0 | 20,300.0 | 20,226.0 | 13,661.0 | 13,570.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 6.0 | - | - | - | - | - | - | - | 1,387.0 | 1,335.0 | 1,317.0 | 1,298.0 | 1,469.0 | 1,395.0 | 1,408.0 | 1,367.0 | 1,527.0 | 1,654.0 | 1,954.0 | 1,971.0 | 2,225.0 | 2,428.0 | 2,688.0 | 2,943.0 | 3,110.0 | 2,371.0 | 2,575.0 | 2,780.0 | 3,016.0 | 3,261.0 | 2,984.0 | 3,246.0 | 3,533.0 | 3,764.0 | 3,892.0 | 3,900.0 | 3,695.0 | 3,331.0 | 87.0 | 147.0 |
| Retained Earnings | 7,759.0 | 7,840.0 | 7,785.0 | 7,440.0 | 7,419.0 | 7,182.0 | 7,179.0 | 7,520.0 | 15,724.0 | 15,267.0 | 15,061.0 | 14,953.0 | 14,857.0 | 14,604.0 | 14,589.0 | 14,004.0 | 13,613.0 | 12,991.0 | 12,718.0 | 12,949.0 | 12,621.0 | 12,204.0 | 12,320.0 | 13,225.0 | 13,339.0 | 13,671.0 | 13,748.0 | 13,793.0 | 13,600.0 | 13,484.0 | 13,644.0 | 13,684.0 | 13,419.0 | 13,247.0 | 13,081.0 | 11,968.0 | 11,800.0 | 11,706.0 | 11,727.0 | 11,608.0 |
| Accumulated Other Comprehensive Income | (149.0) | (111.0) | (30.0) | (67.0) | (81.0) | (148.0) | (153.0) | (87.0) | (57.0) | (57.0) | 12.0 | (10.0) | (47.0) | (42.0) | (39.0) | (42.0) | 31.0 | 13.0 | (5.0) | (14.0) | 37.0 | 33.0 | 78.0 | 19.0 | 156.0 | 120.0 | (33.0) | (61.0) | (25.0) | (43.0) | (38.0) | (75.0) | (69.0) | (39.0) | (35.0) | (34.0) | (52.0) | (62.0) | (62.0) | (54.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | 22.0 | 22.0 | 22.0 | 22.0 | 23.0 | 3,147.0 | 3,094.0 | 3,049.0 | 2,992.0 | 2,995.0 | 3,122.0 | 3,163.0 | 3,132.0 | 3,181.0 | 3,290.0 | 3,590.0 | 3,983.0 | 4,120.0 | 4,228.0 | 4,510.0 | 5,188.0 | 5,478.0 | 5,535.0 | 5,630.0 | 5,661.0 | 5,885.0 | 6,488.0 | 5,103.0 | 5,509.0 | 5,577.0 | 5,498.0 | 5,631.0 | 5,615.0 | 5,636.0 | 5,796.0 | 5,960.0 | 6,288.0 |
| Total Stockholders Equity | 7,619.0 | 7,731.0 | 7,757.0 | 7,376.0 | 7,341.0 | 7,037.0 | 7,029.0 | 7,436.0 | 17,060.0 | 16,551.0 | 16,396.0 | 16,247.0 | 16,284.0 | 15,962.0 | 15,963.0 | 15,334.0 | 15,176.0 | 14,663.0 | 14,672.0 | 14,911.0 | 14,888.0 | 14,670.0 | 15,091.0 | 16,192.0 | 16,610.0 | 16,167.0 | 16,295.0 | 16,517.0 | 16,596.0 | 16,707.0 | 16,595.0 | 16,860.0 | 16,888.0 | 16,977.0 | 16,943.0 | 15,839.0 | 15,448.0 | 14,980.0 | 11,756.0 | 11,705.0 |
| Total Equity | 7,619.0 | 7,731.0 | 7,757.0 | 7,398.0 | 7,363.0 | 7,059.0 | 7,051.0 | 7,459.0 | 20,207.0 | 19,645.0 | 19,445.0 | 19,239.0 | 19,279.0 | 19,084.0 | 19,126.0 | 18,466.0 | 18,357.0 | 17,953.0 | 18,262.0 | 18,894.0 | 19,008.0 | 18,898.0 | 19,601.0 | 21,380.0 | 22,088.0 | 21,702.0 | 21,925.0 | 22,178.0 | 22,481.0 | 23,195.0 | 21,698.0 | 22,369.0 | 22,465.0 | 22,475.0 | 22,574.0 | 21,454.0 | 21,084.0 | 20,776.0 | 17,716.0 | 17,993.0 |
| 17,882.0 |
| 19,051.0 |
| 18,590.0 |
| 18,098.0 |
| 18,973.0 |
| 18,108.0 |
| 17,429.0 |
| 15,510.0 |
| 16,854.0 |
| 15,143.0 |
| 15,476.0 |
| 14,721.0 |
| 14,424.0 |
| 14,039.0 |
| 13,388.0 |
| 13,398.0 |
| 13,270.0 |
| 14,113.0 |
| 13,954.0 |
| 13,492.0 |
| 13,524.0 |
| 13,354.0 |
| 8,018.0 |
| 8,119.0 |
| Net debt | 3,459.0 | 3,689.0 | 4,045.0 | 5,449.0 | 1,351.0 | 1,417.0 | 1,592.0 | 1,311.0 | 12,943.0 | 13,776.0 | 2,510.0 | 13,551.0 | 14,288.0 | 14,167.0 | 14,386.0 | 15,023.0 | 15,237.0 | 15,765.0 | 15,776.0 | 15,240.0 | 15,038.0 | 15,114.0 | 14,598.0 | 13,574.0 | 12,855.0 | 13,342.0 | 14,254.0 | 14,027.0 | 13,727.0 | 13,406.0 | 13,030.0 | 13,043.0 | 12,785.0 | 13,071.0 | 12,925.0 | 12,709.0 | 12,780.0 | 12,283.0 | 7,456.0 | 7,179.0 |
| Working Capital | 444.0 | 504.0 | 434.0 | (1,167.0) | 999.0 | 2,221.0 | 2,214.0 | 2,406.0 | (833.0) | (1,671.0) | (1,366.0) | (1,051.0) | (1,259.0) | (956.0) | (1,559.0) | (194.0) | (583.0) | (1,192.0) | (1,798.0) | (1,598.0) | (79.0) | (333.0) | (460.0) | (566.0) | (634.0) | (1,595.0) | (1,483.0) | (1,946.0) | (2,042.0) | (2,229.0) | (2,162.0) | (2,138.0) | (2,328.0) | (1,668.0) | (2,236.0) | (1,919.0) | (1,878.0) | (1,804.0) | (1,843.0) | (1,814.0) |
| Book Value | 7,619.0 | 7,731.0 | 7,757.0 | 7,376.0 | 7,341.0 | 7,037.0 | 7,029.0 | 7,436.0 | 17,060.0 | 16,551.0 | 16,396.0 | 16,247.0 | 16,284.0 | 15,962.0 | 15,963.0 | 15,334.0 | 15,176.0 | 14,663.0 | 14,672.0 | 14,911.0 | 14,888.0 | 14,670.0 | 15,091.0 | 16,192.0 | 16,610.0 | 16,167.0 | 16,295.0 | 16,517.0 | 16,596.0 | 16,707.0 | 16,595.0 | 16,860.0 | 16,888.0 | 16,977.0 | 16,943.0 | 15,839.0 | 15,448.0 | 14,980.0 | 11,756.0 | 11,705.0 |
| Tangible Book Value | (4,101.0) | (4,183.0) | (4,370.0) | (5,091.0) | 636.0 | 271.0 | 206.0 | 487.0 | (6,168.0) | (6,737.0) | 9,582.0 | (6,859.0) | (7,116.0) | (7,550.0) | (7,666.0) | (8,413.0) | (8,710.0) | (9,289.0) | (9,373.0) | (9,269.0) | (9,444.0) | (9,786.0) | (9,505.0) | (9,253.0) | (8,999.0) | (9,562.0) | (9,584.0) | (9,514.0) | (9,574.0) | (9,587.0) | (7,506.0) | (7,356.0) | (7,447.0) | (7,421.0) | (7,632.0) | (8,798.0) | (9,323.0) | (9,800.0) | (3,661.0) | (3,710.0) |