| (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 | 564.0 | 918.0 | 1,057.0 | 371.0 | 731.0 | 1,301.0 | 1,580.0 | 731.0 | 1,346.0 | 800.0 | 698.0 | 806.0 | 901.0 | 1,209.0 | 1,282.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 918.0 | 1,301.0 | 800.0 | 1,209.0 | 1,427.0 | 3,218.0 | 538.0 | 403.0 | 570.0 | 1,062.0 | 609.0 | 566.0 | 594.0 | 755.0 | 781.0 |
| Restricted Cash | 52.0 | 75.0 | 75.0 | 77.0 | 85.0 | 45.0 | 92.0 | 81.0 | 100.0 | 121.0 | 247.0 | 202.0 | 266.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 918.0 | 1,301.0 | 800.0 | 1,209.0 | 1,427.0 | 3,218.0 | 538.0 | 403.0 | 570.0 | 1,062.0 | 609.0 | 566.0 | 594.0 | 755.0 | 781.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 1,690.0 | 1,583.0 | 1,487.0 | 1,327.0 | 1,068.0 | 771.0 | 1,261.0 | 1,150.0 | 1,005.0 | 755.0 | 876.0 | 844.0 | 731.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | 541.0 | 442.0 | 404.0 | 396.0 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 1,170.0 | 910.0 | 902.0 | 769.0 | 810.0 | 832.0 | 889.0 | 848.0 | 803.0 | 767.0 | 11,239.0 | 9,352.0 | 10,848.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 376.0 | 409.0 | 457.0 | 368.0 | 274.0 | 224.0 | 303.0 | 283.0 | 282.0 | 314.0 | 331.0 | 299.0 | 319.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | 10.0 | 10.0 | 10.0 | 10.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 46.0 | 33.0 | - | - | - | - | - |
| Net debt | |||||||||||||||
| 1,175.0 |
| 1,432.0 |
| 1,427.0 |
| 1,288.0 |
| 1,044.0 |
| 2,402.0 |
| 3,218.0 |
| 3,405.0 |
| 3,503.0 |
| 1,734.0 |
| 538.0 |
| 719.0 |
| 635.0 |
| 382.0 |
| 403.0 |
| 621.0 |
| 423.0 |
| 610.0 |
| 570.0 |
| 670.0 |
| 784.0 |
| 862.0 |
| 1,062.0 |
| 859.0 |
| 810.0 |
| Restricted Cash | 55.0 | 52.0 | 69.0 | 77.0 | 76.0 | 75.0 | 75.0 | 71.0 | 74.0 | 75.0 | 81.0 | 77.0 | 77.0 | 77.0 | 80.0 | 79.0 | 78.0 | 85.0 | 99.0 | 83.0 | 45.0 | 45.0 | 63.0 | 72.0 | 71.0 | 92.0 | 90.0 | 83.0 | 79.0 | 81.0 | 79.0 | 82.0 | 73.0 | 100.0 | 126.0 | 125.0 | 124.0 | 121.0 | 272.0 | 271.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 564.0 | 918.0 | 1,057.0 | 371.0 | 731.0 | 1,301.0 | 1,580.0 | 731.0 | 1,346.0 | 800.0 | 698.0 | 806.0 | 901.0 | 1,209.0 | 1,282.0 | 1,175.0 | 1,432.0 | 1,427.0 | 1,288.0 | 1,044.0 | 2,402.0 | 3,218.0 | 3,405.0 | 3,503.0 | 1,734.0 | 538.0 | 719.0 | 635.0 | 382.0 | 403.0 | 621.0 | 423.0 | 610.0 | 570.0 | 670.0 | 784.0 | 862.0 | 1,062.0 | 859.0 | 810.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,684.0 | 1,690.0 | 1,652.0 | 1,676.0 | 1,575.0 | 1,583.0 | 1,597.0 | 1,578.0 | 1,467.0 | 1,487.0 | 1,396.0 | 1,402.0 | 1,298.0 | 1,327.0 | 1,278.0 | 1,289.0 | 1,054.0 | 1,068.0 | 1,012.0 | 952.0 | 797.0 | 771.0 | 890.0 | 827.0 | 1,111.0 | 1,261.0 | 1,193.0 | 1,190.0 | 1,102.0 | 1,150.0 | 1,051.0 | 1,041.0 | 980.0 | 1,005.0 | 928.0 | 921.0 | 911.0 | 755.0 | 1,021.0 | 1,005.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 508.0 | 459.0 |
| Prepaid Expenses | 266.0 | 219.0 | 225.0 | 207.0 | 234.0 | 193.0 | 191.0 | 166.0 | 193.0 | 131.0 | 157.0 | 146.0 | 158.0 | 105.0 | 139.0 | 128.0 | 165.0 | |||||||||||||||||||||||
| Other Current Assets | 203.0 | 117.0 | 116.0 | 138.0 | 148.0 | 120.0 | 130.0 | 143.0 | 103.0 | 121.0 | 152.0 | 149.0 | 127.0 | 152.0 | 197.0 | 169.0 | 132.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,772.0 | 2,996.0 | 3,119.0 | 2,469.0 | 2,764.0 | 3,272.0 | 3,573.0 | 2,689.0 | 3,183.0 | 2,614.0 | 2,484.0 | 2,580.0 | 2,561.0 | 2,870.0 | 2,976.0 | 2,840.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,410.0 | 11,407.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 665.0 | 684.0 | 447.0 | 437.0 | 420.0 | 411.0 | 395.0 | 378.0 | 377.0 | 382.0 | 305.0 | 297.0 | 287.0 | 280.0 | 254.0 | 271.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,070.0 | 5,081.0 | 5,079.0 | 5,084.0 | 5,049.0 | 5,035.0 | 5,065.0 | 5,042.0 | 5,044.0 | 5,052.0 | 5,033.0 | 5,048.0 | 5,041.0 | 5,032.0 | 4,990.0 | 5,030.0 | 5,061.0 | 5,071.0 | ||||||||||||||||||||||
| Intangible Assets | 5,014.0 | 5,023.0 | 5,022.0 | 5,027.0 | 5,000.0 | 4,990.0 | 5,015.0 | 4,994.0 | 4,831.0 | 4,846.0 | 4,831.0 | 4,842.0 | 4,841.0 | 4,840.0 | 4,814.0 | 4,847.0 | 4,875.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 556.0 | 577.0 | 558.0 | 584.0 | 565.0 | 567.0 | 620.0 | 610.0 | 594.0 | 618.0 | 645.0 | 668.0 | 661.0 | 662.0 | 624.0 | 610.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 399.0 | 484.0 | 508.0 | 531.0 | 495.0 | 500.0 | 483.0 | 496.0 | 503.0 | 512.0 | 545.0 | 536.0 | 495.0 | 576.0 | 605.0 | 531.0 | 544.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 13,613.0 | 13,778.0 | 13,522.0 | 13,435.0 | 13,279.0 | 13,250.0 | 13,116.0 | 13,048.0 | 12,749.0 | 12,787.0 | 12,716.0 | 12,717.0 | 12,650.0 | 12,642.0 | 12,532.0 | 12,542.0 | ||||||||||||||||||||||||
| Total Assets | 16,385.0 | 16,774.0 | 16,641.0 | 15,904.0 | 16,043.0 | 16,522.0 | 16,689.0 | 15,737.0 | 15,932.0 | 15,401.0 | 15,200.0 | 15,297.0 | 15,211.0 | 15,512.0 | 15,508.0 | 15,382.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 845.0 | 858.0 | 637.0 | 712.0 | 660.0 | 664.0 | 543.0 | 501.0 | 513.0 | 502.0 | 460.0 | 460.0 | 444.0 | 433.0 | 266.0 | 260.0 | 271.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,556.0 | 4,508.0 | 4,698.0 | 4,585.0 | 4,835.0 | 4,700.0 | 4,491.0 | 4,226.0 | 3,774.0 | 3,722.0 | 3,561.0 | 3,435.0 | 3,390.0 | 3,372.0 | 3,365.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 699.0 | 730.0 | 713.0 | 749.0 | 728.0 | 735.0 | 798.0 | 786.0 | 775.0 | 808.0 | 804.0 | 839.0 | 831.0 | 832.0 | 786.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,697.0 | 1,648.0 | 1,418.0 | 1,337.0 | 1,311.0 | 1,300.0 | 1,241.0 | 1,202.0 | 1,152.0 | 1,132.0 | 1,098.0 | 1,022.0 | 992.0 | 986.0 | 845.0 | 855.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 977.0 | 950.0 | 1,002.0 | 960.0 | 956.0 | 941.0 | 989.0 | 975.0 | 987.0 | 998.0 | 691.0 | 690.0 | 684.0 | 692.0 | 689.0 | 687.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,252.0 | 22,120.0 | 21,532.0 | 20,453.0 | 20,382.0 | 20,211.0 | 20,119.0 | 18,815.0 | 18,749.0 | 17,748.0 | 16,953.0 | 16,720.0 | 16,624.0 | 16,610.0 | 16,422.0 | 16,171.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.0 | 10.0 | 10.0 |
| Additional Paid In Capital | 11,254.0 | 11,274.0 | 11,220.0 | 11,174.0 | 11,101.0 | 11,130.0 | 11,072.0 | 11,022.0 | 10,954.0 | 10,968.0 | 10,925.0 | 10,879.0 | 10,815.0 | 10,831.0 | 10,791.0 | 10,753.0 | ||||||||||||||||||||||||
| Retained Earnings | (1,158.0) | (1,508.0) | (1,770.0) | (2,155.0) | (2,559.0) | (2,822.0) | (3,290.0) | (3,597.0) | (3,981.0) | (4,207.0) | (4,316.0) | (4,654.0) | (5,025.0) | (5,190.0) | (5,477.0) | (5,783.0) | (6,110.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (745.0) | (729.0) | (713.0) | (705.0) | (769.0) | (782.0) | (741.0) | (763.0) | (749.0) | (731.0) | (728.0) | (703.0) | (724.0) | (706.0) | (685.0) | |||||||||||||||||||||||||
| Treasury Stock | 15,259.0 | 14,428.0 | 13,672.0 | 12,907.0 | 12,154.0 | 11,256.0 | 10,514.0 | 9,781.0 | 9,060.0 | 8,393.0 | 7,647.0 | 6,956.0 | 6,489.0 | 6,040.0 | 5,545.0 | 5,048.0 | 4,573.0 | |||||||||||||||||||||||
| Minority Interest | 27.0 | 29.0 | 27.0 | 26.0 | 23.0 | 21.0 | 20.0 | 17.0 | 16.0 | 13.0 | 10.0 | 8.0 | 7.0 | 4.0 | (1.0) | 0.0 | 1.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (5,905.0) | (5,388.0) | (4,932.0) | (4,590.0) | (4,378.0) | (3,727.0) | (3,470.0) | (3,116.0) | (2,833.0) | (2,360.0) | (1,763.0) | (1,431.0) | (1,420.0) | (1,102.0) | (913.0) | (789.0) | ||||||||||||||||||||||||
| Total Equity | (5,878.0) | (5,359.0) | (4,905.0) | (4,564.0) | (4,355.0) | (3,706.0) | (3,450.0) | (3,099.0) | (2,817.0) | (2,347.0) | (1,753.0) | (1,423.0) | (1,413.0) | (1,098.0) | (914.0) | (789.0) | (697.0) | (819.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | 47.0 | 46.0 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (1,784.0) | (1,512.0) | (1,579.0) | (2,116.0) | (2,071.0) | (1,428.0) | (918.0) | (1,537.0) | (591.0) | (1,108.0) | (1,077.0) | (855.0) | (829.0) | (502.0) | (389.0) | (355.0) | (224.0) | |||||||||||||||||||||||
| Book Value | (5,905.0) | (5,388.0) | (4,932.0) | (4,590.0) | (4,378.0) | (3,727.0) | (3,470.0) | (3,116.0) | (2,833.0) | (2,360.0) | (1,763.0) | (1,431.0) | (1,420.0) | (1,102.0) | (913.0) | (789.0) | (698.0) | (821.0) | ||||||||||||||||||||||
| Tangible Book Value | (15,989.0) | (15,492.0) | (15,033.0) | (14,701.0) | (14,427.0) | (13,752.0) | (13,550.0) | (13,152.0) | (12,708.0) | (12,258.0) | (11,627.0) | (11,321.0) | (11,302.0) | (10,974.0) | (10,717.0) | (10,666.0) | (10,634.0) | |||||||||||||||||||||||
| 219.0 |
| 193.0 |
| 131.0 |
| 105.0 |
| 89.0 |
| 70.0 |
| 130.0 |
| 160.0 |
| 127.0 |
| 89.0 |
| 147.0 |
| 133.0 |
| 148.0 |
| - |
| - |
| Other Current Assets | 117.0 | 120.0 | 121.0 | 152.0 | 202.0 | 98.0 | 72.0 | 189.0 | 169.0 | 39.0 | 38.0 | 90.0 | 29.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,996.0 | 3,272.0 | 2,614.0 | 2,870.0 | 2,871.0 | 4,202.0 | 2,093.0 | 1,983.0 | 2,007.0 | 3,557.0 | 2,585.0 | 2,499.0 | 2,383.0 | - | - |
| - |
| Accumulated Depreciation | 486.0 | 499.0 | 520.0 | 489.0 | 505.0 | 486.0 | 509.0 | 481.0 | 450.0 | 426.0 | 2,120.0 | 1,869.0 | 1,790.0 | - | - |
| Property,Plant & Equipment Net | 684.0 | 411.0 | 382.0 | 280.0 | 305.0 | 346.0 | 380.0 | 367.0 | 353.0 | 341.0 | 9,119.0 | 7,483.0 | 9,058.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 105.0 | 129.0 | 153.0 | 245.0 | - | - |
| Goodwill | 5,081.0 | 5,035.0 | 5,052.0 | 5,032.0 | 5,071.0 | 5,095.0 | 5,159.0 | 5,160.0 | 5,190.0 | 5,218.0 | 5,280.0 | 6,154.0 | 6,220.0 | 6,197.0 | - |
| Intangible Assets | 447.0 | 429.0 | 298.0 | 4,840.0 | 4,883.0 | 653.0 | 780.0 | 872.0 | 1,342.0 | 1,526.0 | 1,735.0 | 1,980.0 | 2,203.0 | - | - |
| Operating Lease Right Of Use Assets | 577.0 | 567.0 | 618.0 | 662.0 | 694.0 | 772.0 | 867.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 194.0 | 100.0 | 90.0 | 111.0 | 82.0 | 78.0 | 155.0 | 193.0 | - | - |
| Other Non-Current Assets | 484.0 | 500.0 | 512.0 | 576.0 | 452.0 | 323.0 | 280.0 | 239.0 | 291.0 | 408.0 | 274.0 | 356.0 | 403.0 | - | - |
| Total Non-Current Assets | 13,778.0 | 13,250.0 | 12,787.0 | 12,642.0 | 12,570.0 | 12,553.0 | 12,864.0 | 12,012.0 | 12,221.0 | 22,654.0 | 23,037.0 | 23,626.0 | 24,179.0 | - | - |
| Total Assets | 16,774.0 | 16,522.0 | 15,401.0 | 15,512.0 | 15,441.0 | 16,755.0 | 14,957.0 | 13,995.0 | 14,228.0 | 26,211.0 | 25,622.0 | 26,125.0 | 26,562.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 46.0 | 33.0 | - | - | - | - | - |
| Deferred Revenue Current | 858.0 | 664.0 | 502.0 | 433.0 | 350.0 | 370.0 | 332.0 | 350.0 | 366.0 | 65.0 | 65.0 | 52.0 | 48.0 | - | - |
| Operating Lease Liabilities Current | 121.0 | 117.0 | 116.0 | 112.0 | 140.0 | 170.0 | 133.0 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 666.0 | 637.0 | 592.0 | 555.0 | 514.0 | 404.0 | 554.0 | 532.0 | 502.0 | 438.0 | 475.0 | 475.0 | 547.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,508.0 | 4,700.0 | 3,722.0 | 3,372.0 | 3,019.0 | 2,431.0 | 2,871.0 | 2,615.0 | 2,462.0 | 2,684.0 | 2,443.0 | 2,257.0 | 2,142.0 | - | - |
| Operating Lease Liabilities Non-Current |
| 730.0 |
| 735.0 |
| 808.0 |
| 832.0 |
| 870.0 |
| 971.0 |
| 1,037.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1,648.0 | 1,300.0 | 1,132.0 | 986.0 | 896.0 | 1,004.0 | 827.0 | 826.0 | 829.0 | 42.0 | 283.0 | 495.0 | 674.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 795.0 | 898.0 | 931.0 | 1,778.0 | 4,630.0 | 5,216.0 | 5,053.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 950.0 | 941.0 | 998.0 | 692.0 | 746.0 | 989.0 | 883.0 | 863.0 | 920.0 | 1,492.0 | 1,282.0 | 1,168.0 | 1,149.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,120.0 | 20,211.0 | 17,748.0 | 16,610.0 | 16,260.0 | 18,241.0 | 15,429.0 | 13,437.0 | 12,537.0 | 20,362.0 | 19,671.0 | 21,411.0 | 22,286.0 | - | - |
| Additional Paid In Capital |
| 11,274.0 |
| 11,130.0 |
| 10,968.0 |
| 10,831.0 |
| 10,720.0 |
| 10,552.0 |
| 10,489.0 |
| 10,372.0 |
| 10,298.0 |
| 10,220.0 |
| 10,151.0 |
| 10,028.0 |
| 9,948.0 |
| - |
| - |
| Retained Earnings | (1,508.0) | (2,822.0) | (4,207.0) | (5,190.0) | (6,322.0) | (6,732.0) | (5,965.0) | (6,417.0) | (6,981.0) | (3,323.0) | (3,392.0) | (4,658.0) | (5,331.0) | - | - |
| Accumulated Other Comprehensive Income | (729.0) | (782.0) | (731.0) | (706.0) | (779.0) | (860.0) | (840.0) | (782.0) | (741.0) | (1,001.0) | (784.0) | (628.0) | (264.0) | (406.0) | (489.0) |
| Treasury Stock | 14,428.0 | 11,256.0 | 8,393.0 | 6,040.0 | 4,443.0 | 4,453.0 | 4,169.0 | 2,625.0 | 891.0 | 0.0 | - | - | - | - | - |
| Minority Interest | 29.0 | 21.0 | 13.0 | 4.0 | 2.0 | 4.0 | 10.0 | 7.0 | 3.0 | (50.0) | (34.0) | (38.0) | (87.0) | - | - |
| Total Stockholders Equity | (5,388.0) | (3,727.0) | (2,360.0) | (1,102.0) | (821.0) | (1,490.0) | (482.0) | 551.0 | 1,688.0 | 5,899.0 | 5,985.0 | 4,752.0 | 4,363.0 | 2,155.0 | 1,702.0 |
| Total Equity | (5,359.0) | (3,706.0) | (2,347.0) | (1,098.0) | (819.0) | (1,486.0) | (472.0) | 558.0 | 1,691.0 | 5,627.0 | 5,951.0 | 4,714.0 | 4,276.0 | 2,155.0 | 1,702.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (524.0) |
| (1,029.0) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (1,512.0) | (1,428.0) | (1,108.0) | (502.0) | (148.0) | 1,771.0 | (778.0) | (632.0) | (455.0) | 873.0 | 142.0 | 242.0 | 241.0 | - | - |
| Book Value | (5,388.0) | (3,727.0) | (2,360.0) | (1,102.0) | (821.0) | (1,490.0) | (482.0) | 551.0 | 1,688.0 | 5,899.0 | 5,985.0 | 4,752.0 | 4,363.0 | 2,155.0 | 1,702.0 |
| Tangible Book Value | (10,916.0) | (9,191.0) | (7,710.0) | (10,974.0) | (10,775.0) | (7,238.0) | (6,421.0) | (5,481.0) | (4,844.0) | (845.0) | (1,030.0) | (3,382.0) | (4,060.0) | (4,042.0) | - |
| 89.0 |
| 124.0 |
| 116.0 |
| 104.0 |
| 70.0 |
| 113.0 |
| 91.0 |
| 138.0 |
| 130.0 |
| 115.0 |
| 117.0 |
| 140.0 |
| 160.0 |
| 166.0 |
| 151.0 |
| 161.0 |
| 127.0 |
| 130.0 |
| 123.0 |
| 129.0 |
| 89.0 |
| 171.0 |
| 186.0 |
| 202.0 |
| 171.0 |
| 184.0 |
| 120.0 |
| 98.0 |
| 113.0 |
| 84.0 |
| 95.0 |
| 72.0 |
| 138.0 |
| 190.0 |
| 173.0 |
| 189.0 |
| 79.0 |
| 136.0 |
| 184.0 |
| 169.0 |
| 46.0 |
| 46.0 |
| 43.0 |
| 39.0 |
| 48.0 |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,861.0 |
| 2,871.0 |
| 2,694.0 |
| 2,379.0 |
| 3,468.0 |
| 4,202.0 |
| 4,584.0 |
| 4,577.0 |
| 3,149.0 |
| 2,093.0 |
| 2,255.0 |
| 2,215.0 |
| 1,876.0 |
| 1,983.0 |
| 2,035.0 |
| 1,844.0 |
| 2,008.0 |
| 2,007.0 |
| 1,905.0 |
| 1,999.0 |
| 2,069.0 |
| 3,557.0 |
| 3,024.0 |
| 2,930.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,390.0 |
| 2,300.0 |
| 290.0 |
| 305.0 |
| 303.0 |
| 318.0 |
| 327.0 |
| 346.0 |
| 349.0 |
| 355.0 |
| 356.0 |
| 380.0 |
| 380.0 |
| 418.0 |
| 412.0 |
| 367.0 |
| 361.0 |
| 351.0 |
| 358.0 |
| 353.0 |
| 346.0 |
| 338.0 |
| 341.0 |
| 341.0 |
| 9,020.0 |
| 9,107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.0 |
| 120.0 |
| 5,078.0 |
| 5,090.0 |
| 5,084.0 |
| 5,095.0 |
| 5,169.0 |
| 5,147.0 |
| 5,146.0 |
| 5,159.0 |
| 5,137.0 |
| 5,157.0 |
| 5,162.0 |
| 5,160.0 |
| 5,170.0 |
| 5,174.0 |
| 5,211.0 |
| 5,190.0 |
| 5,183.0 |
| 5,164.0 |
| 5,135.0 |
| 5,218.0 |
| 5,855.0 |
| 5,862.0 |
| 4,883.0 |
| 4,890.0 |
| 4,899.0 |
| 4,895.0 |
| 4,904.0 |
| 652.0 |
| 688.0 |
| 734.0 |
| 780.0 |
| 794.0 |
| 817.0 |
| 841.0 |
| 872.0 |
| 892.0 |
| 893.0 |
| 928.0 |
| 953.0 |
| 1,352.0 |
| 1,362.0 |
| 1,361.0 |
| 963.0 |
| 1,044.0 |
| 1,077.0 |
| 659.0 |
| 694.0 |
| 719.0 |
| 758.0 |
| 763.0 |
| 772.0 |
| 769.0 |
| 740.0 |
| 770.0 |
| 867.0 |
| 839.0 |
| 891.0 |
| 916.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.0 |
| 146.0 |
| 146.0 |
| 90.0 |
| 111.0 |
| 111.0 |
| 111.0 |
| 111.0 |
| 82.0 |
| 82.0 |
| 82.0 |
| 82.0 |
| 75.0 |
| 76.0 |
| 452.0 |
| 448.0 |
| 441.0 |
| 311.0 |
| 323.0 |
| 315.0 |
| 304.0 |
| 297.0 |
| 280.0 |
| 248.0 |
| 222.0 |
| 220.0 |
| 239.0 |
| 281.0 |
| 316.0 |
| 314.0 |
| 291.0 |
| 468.0 |
| 452.0 |
| 443.0 |
| 408.0 |
| 359.0 |
| 313.0 |
| 12,598.0 |
| 12,570.0 |
| 12,620.0 |
| 12,711.0 |
| 12,506.0 |
| 12,553.0 |
| 12,545.0 |
| 12,549.0 |
| 12,639.0 |
| 12,864.0 |
| 12,812.0 |
| 12,925.0 |
| 12,977.0 |
| 12,012.0 |
| 12,108.0 |
| 12,142.0 |
| 12,252.0 |
| 12,221.0 |
| 12,318.0 |
| 12,270.0 |
| 12,218.0 |
| 22,654.0 |
| 22,847.0 |
| 22,923.0 |
| 15,459.0 |
| 15,441.0 |
| 15,314.0 |
| 15,090.0 |
| 15,974.0 |
| 16,755.0 |
| 17,129.0 |
| 17,126.0 |
| 15,788.0 |
| 14,957.0 |
| 15,067.0 |
| 15,140.0 |
| 14,853.0 |
| 13,995.0 |
| 14,143.0 |
| 13,986.0 |
| 14,260.0 |
| 14,228.0 |
| 14,223.0 |
| 14,269.0 |
| 14,287.0 |
| 26,211.0 |
| 25,871.0 |
| 25,853.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 47.0 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.0 |
| 298.0 |
| 387.0 |
| 364.0 |
| 370.0 |
| 245.0 |
| - |
| 242.0 |
| 332.0 |
| 290.0 |
| 298.0 |
| 323.0 |
| 350.0 |
| 299.0 |
| 308.0 |
| 342.0 |
| 366.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.0 |
| 133.0 |
| 128.0 |
| 131.0 |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,195.0 |
| 3,085.0 |
| 3,019.0 |
| 2,622.0 |
| 2,779.0 |
| 2,476.0 |
| 2,431.0 |
| 2,299.0 |
| 2,306.0 |
| 2,220.0 |
| 2,871.0 |
| 2,900.0 |
| 2,780.0 |
| 2,794.0 |
| 2,615.0 |
| 2,413.0 |
| 2,378.0 |
| 2,488.0 |
| 2,462.0 |
| 2,033.0 |
| 1,989.0 |
| 1,967.0 |
| 2,684.0 |
| 2,598.0 |
| 2,663.0 |
| 753.0 |
| 823.0 |
| 870.0 |
| 899.0 |
| 955.0 |
| 970.0 |
| 971.0 |
| 954.0 |
| 926.0 |
| 966.0 |
| 1,037.0 |
| 1,004.0 |
| 1,066.0 |
| 1,103.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 846.0 |
| 896.0 |
| 790.0 |
| 798.0 |
| 930.0 |
| 1,004.0 |
| 1,410.0 |
| - |
| 929.0 |
| 827.0 |
| 834.0 |
| 822.0 |
| 830.0 |
| 826.0 |
| 814.0 |
| 819.0 |
| 828.0 |
| 829.0 |
| 95.0 |
| 99.0 |
| 22.0 |
| 42.0 |
| 96.0 |
| 161.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 873.0 |
| 861.0 |
| 850.0 |
| 898.0 |
| 980.0 |
| 908.0 |
| 901.0 |
| 931.0 |
| 1,650.0 |
| 1,673.0 |
| 1,723.0 |
| 1,778.0 |
| 4,487.0 |
| 4,533.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 692.0 |
| 746.0 |
| 961.0 |
| 980.0 |
| 961.0 |
| 989.0 |
| 1,031.0 |
| 1,008.0 |
| 935.0 |
| 883.0 |
| 884.0 |
| 876.0 |
| 851.0 |
| 863.0 |
| 891.0 |
| 881.0 |
| 897.0 |
| 920.0 |
| 1,554.0 |
| 1,537.0 |
| 1,493.0 |
| 1,492.0 |
| 1,126.0 |
| 1,060.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,156.0 |
| 16,260.0 |
| 16,442.0 |
| 16,506.0 |
| 17,594.0 |
| 18,241.0 |
| 18,448.0 |
| 18,417.0 |
| 16,692.0 |
| 15,429.0 |
| 15,266.0 |
| 15,163.0 |
| 14,745.0 |
| 13,437.0 |
| 13,563.0 |
| 13,426.0 |
| 12,513.0 |
| 12,537.0 |
| 12,775.0 |
| 12,754.0 |
| 12,691.0 |
| 20,362.0 |
| 19,380.0 |
| 19,507.0 |
| 10,702.0 |
| 10,720.0 |
| 10,654.0 |
| 10,603.0 |
| 10,547.0 |
| 10,552.0 |
| 10,491.0 |
| 10,465.0 |
| 10,443.0 |
| 10,489.0 |
| 10,460.0 |
| 10,419.0 |
| 10,374.0 |
| 10,372.0 |
| 10,349.0 |
| 10,321.0 |
| 10,288.0 |
| 10,298.0 |
| 10,273.0 |
| 10,245.0 |
| 10,214.0 |
| 10,220.0 |
| 10,198.0 |
| 10,175.0 |
| (6,322.0) |
| (6,469.0) |
| (6,710.0) |
| (6,840.0) |
| (6,732.0) |
| (6,508.0) |
| (6,429.0) |
| (5,999.0) |
| (5,965.0) |
| (6,097.0) |
| (6,342.0) |
| (6,558.0) |
| (6,417.0) |
| (6,580.0) |
| (6,697.0) |
| (6,868.0) |
| (6,981.0) |
| (7,384.0) |
| (7,514.0) |
| (7,631.0) |
| (3,323.0) |
| (2,866.0) |
| (2,984.0) |
| (714.0) |
| (720.0) |
| (779.0) |
| (869.0) |
| (866.0) |
| (880.0) |
| (860.0) |
| (853.0) |
| (881.0) |
| (899.0) |
| (840.0) |
| (848.0) |
| (806.0) |
| (798.0) |
| (782.0) |
| (746.0) |
| (742.0) |
| (680.0) |
| (741.0) |
| (820.0) |
| (868.0) |
| (918.0) |
| (1,001.0) |
| (826.0) |
| (826.0) |
| 4,443.0 |
| 4,447.0 |
| 4,447.0 |
| 4,453.0 |
| 4,453.0 |
| 4,457.0 |
| 4,457.0 |
| 4,462.0 |
| 4,169.0 |
| 3,726.0 |
| 3,304.0 |
| 2,921.0 |
| 2,625.0 |
| 2,452.0 |
| 2,330.0 |
| 1,001.0 |
| 891.0 |
| 625.0 |
| 352.0 |
| 70.0 |
| 0.0 |
| - |
| - |
| 2.0 |
| 0.0 |
| 1.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| 8.0 |
| 10.0 |
| 10.0 |
| 9.0 |
| 7.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| 5.0 |
| 5.0 |
| 3.0 |
| 1.0 |
| 0.0 |
| (2.0) |
| (50.0) |
| (25.0) |
| (29.0) |
| (698.0) |
| (821.0) |
| (1,128.0) |
| (1,417.0) |
| (1,623.0) |
| (1,490.0) |
| (1,324.0) |
| (1,299.0) |
| (914.0) |
| (482.0) |
| (208.0) |
| (30.0) |
| 100.0 |
| 551.0 |
| 574.0 |
| 555.0 |
| 1,742.0 |
| 1,688.0 |
| 1,447.0 |
| 1,515.0 |
| 1,598.0 |
| 5,899.0 |
| 6,516.0 |
| 6,375.0 |
| (1,128.0) |
| (1,416.0) |
| (1,620.0) |
| (1,486.0) |
| (1,319.0) |
| (1,291.0) |
| (904.0) |
| (472.0) |
| (199.0) |
| (23.0) |
| 108.0 |
| 558.0 |
| 580.0 |
| 560.0 |
| 1,747.0 |
| 1,691.0 |
| 1,175.0 |
| 1,262.0 |
| 1,360.0 |
| 5,627.0 |
| 6,491.0 |
| 6,346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (412.0) |
| (563.0) |
| (524.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (148.0) |
| 72.0 |
| (400.0) |
| 992.0 |
| 1,771.0 |
| 2,285.0 |
| 2,271.0 |
| 929.0 |
| (778.0) |
| (645.0) |
| (565.0) |
| (918.0) |
| (632.0) |
| (378.0) |
| (534.0) |
| (480.0) |
| (455.0) |
| (128.0) |
| 10.0 |
| 102.0 |
| 873.0 |
| 426.0 |
| 267.0 |
| (1,128.0) |
| (1,417.0) |
| (1,623.0) |
| (1,490.0) |
| (1,324.0) |
| (1,299.0) |
| (914.0) |
| (482.0) |
| (208.0) |
| (30.0) |
| 100.0 |
| 551.0 |
| 574.0 |
| 555.0 |
| 1,742.0 |
| 1,688.0 |
| 1,447.0 |
| 1,515.0 |
| 1,598.0 |
| 5,899.0 |
| 6,516.0 |
| 6,375.0 |
| (10,775.0) |
| (11,096.0) |
| (11,406.0) |
| (11,602.0) |
| (11,489.0) |
| (7,145.0) |
| (7,134.0) |
| (6,794.0) |
| (6,421.0) |
| (6,139.0) |
| (6,004.0) |
| (5,903.0) |
| (5,481.0) |
| (5,488.0) |
| (5,512.0) |
| (4,397.0) |
| (4,455.0) |
| (5,088.0) |
| (5,011.0) |
| (4,898.0) |
| (282.0) |
| (383.0) |
| (564.0) |