| (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 | 4,200.0 | 2,221.0 | 4,694.0 | 5,061.0 | 3,394.0 | 4,673.0 | 4,054.0 | 2,343.0 | 4,042.0 | 3,877.0 | 2,571.0 | 1,935.0 | 1,138.0 | 1,306.0 | 1,377.0 | 1,673.0 | 1,613.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 15,703.0 | 18,214.0 | 16,626.0 | 13,881.0 | 13,192.0 | 12,554.0 | 10,972.0 | - | - | - | - | - | - | - | - | - | 6,190.1 | |||
| Cash And Short Term Investments | 19,903.0 | 20,435.0 | 21,320.0 | 18,942.0 | 16,586.0 | 17,227.0 | 15,026.0 | 2,343.0 | 4,042.0 | 3,877.0 | 2,571.0 | 1,935.0 | 1,138.0 | 1,306.0 | 1,377.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,270.0 | 2,704.0 | 2,035.0 | 1,674.0 | 1,814.0 | 1,138.0 | 1,056.0 | 1,015.0 | 854.0 | 1,280.0 | 1,161.0 | 1,053.0 | 950.0 | 733.0 | 1,034.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,519.0 | 5,671.0 | 5,884.0 | 6,357.0 | 5,947.0 | 5,494.0 | 4,615.0 | 4,048.0 | 3,560.0 | 3,195.0 | 2,722.0 | 2,907.0 | 2,748.0 | 2,513.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 12,369.0 | 11,144.0 | 10,213.0 | 9,034.0 | 10,541.0 | 6,060.0 | 4,967.0 | 4,375.0 | 4,770.0 | 3,792.0 | 3,794.0 | 3,825.0 | 2,600.0 | 2,611.0 | 1,659.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 32.0 | 32.0 | 32.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 12,369.0 | 11,721.0 | 11,656.0 | 11,126.0 | 12,494.0 | 6,660.0 | 5,666.0 | 6,069.0 | 4,920.0 | 4,092.0 | 4,093.0 | 3,825.0 | 2,600.0 | 2,611.0 | 1,659.0 | 1,669.0 | ||||
| (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 | 4,951.0 | 4,200.0 | 5,388.0 | 4,040.0 | 4,250.0 | 2,221.0 | 5,116.0 | 5,501.0 | 5,910.0 | 4,694.0 | 15,148.0 | 16,214.0 | 13,735.0 | 5,061.0 | ||||||||||||||||||||||||||
| 1,970.0 |
| 2,040.5 |
| 1,740.3 |
| - |
| - |
| 4,203.5 |
| - |
| - |
| 1,673.0 |
| 7,803.1 |
| 6,173.5 |
| 2,040.5 |
| 1,740.3 |
| 959.0 |
| 823.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 9,560.0 | 6,676.0 | 6,631.0 | 5,567.0 | 6,493.0 | 5,276.0 | 3,806.0 | 3,564.0 | 2,949.0 | 3,438.0 | 4,712.0 | 4,007.0 | 2,122.0 | 1,670.0 | 1,027.0 | 632.0 | 506.0 | 1,030.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 32,733.0 | 29,815.0 | 29,986.0 | 26,183.0 | 24,893.0 | 23,641.0 | 19,888.0 | 16,948.0 | 17,402.0 | 16,190.0 | 15,711.0 | 15,536.0 | 12,300.0 | 11,710.0 | 11,181.0 | 10,137.0 | 9,252.8 | 8,396.0 | - | - |
| 2,082.0 |
| 2,059.0 |
| 1,934.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,288.0 | 3,139.0 | 2,854.0 | 3,136.0 | 2,874.0 | 3,123.0 | 2,660.0 | 2,313.0 | 1,976.0 | 1,690.0 | 1,338.0 | 1,679.0 | 1,530.0 | 1,415.0 | 1,170.0 | 1,244.0 | 1,255.2 | - | - | - |
| Property,Plant & Equipment Net | 2,231.0 | 2,532.0 | 3,030.0 | 3,221.0 | 3,073.0 | 2,371.0 | 1,955.0 | 1,735.0 | 1,584.0 | 1,505.0 | 1,384.0 | 1,228.0 | 1,218.0 | 1,098.0 | 912.0 | 815.0 | 679.1 | 711.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 638.0 | 697.0 | 740.0 | 749.0 | 141.0 | 1,170.0 | 1,063.0 | 1,047.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9,686.0 | 9,631.0 | 9,550.0 | 9,142.0 | 11,092.0 | 4,447.0 | 3,928.0 | 3,897.0 | 3,281.0 | 3,272.0 | 3,265.0 | 3,231.0 | 3,253.0 | 3,640.0 | 2,740.0 | 2,568.0 | 1,993.0 | 1,963.1 | - | - |
| Intangible Assets | 1,128.0 | 1,443.0 | 1,693.0 | 1,765.0 | 2,639.0 | 329.0 | 177.0 | 245.0 | 226.0 | 280.0 | 357.0 | 440.0 | 693.0 | 731.0 | 435.0 | 399.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 485.0 | 445.0 | 510.0 | 515.0 | 678.0 | 437.0 | 410.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3,128.0 | 3,383.0 | 3,377.0 | 3,380.0 | 4,379.0 | 2,128.0 | 1,834.0 | 1,375.0 | 2,166.0 | 2,226.0 | 2,475.0 | 1,583.0 | 1,774.0 | 1,685.0 | 1,165.0 | 1,083.0 | 921.5 | 959.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 48,909.0 | 46,479.0 | 47,065.0 | 43,055.0 | 44,358.0 | 34,969.0 | 29,074.0 | 25,413.0 | 27,178.0 | 25,396.0 | 24,678.0 | 23,527.0 | 20,735.0 | 19,979.0 | 17,708.0 | 16,103.0 | 14,153.5 | 13,041.8 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 577.0 | 1,443.0 | 2,092.0 | 1,953.0 | 600.0 | 699.0 | 1,694.0 | 150.0 | 300.0 | 299.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 356.0 | 260.0 | 266.0 | 286.0 | 254.0 | 318.0 | 247.0 | 283.0 | 378.0 | 280.0 | 364.0 | 361.0 | 206.0 | 230.0 | 213.0 | 185.0 | 228.8 | 238.1 | - | - |
| Operating Lease Liabilities Current | 126.0 | 130.0 | 149.0 | 152.0 | 185.0 | 129.0 | 116.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 16,346.0 | 16,939.0 | 18,872.0 | 17,178.0 | 15,331.0 | 13,394.0 | 10,929.0 | 10,077.0 | 9,406.0 | 7,822.0 | 8,152.0 | 7,471.0 | 6,323.0 | 6,375.0 | 6,056.0 | 5,744.0 | 5,260.0 | 5,183.9 | - | - |
| 1,669.0 |
| 1,678.2 |
| 1,937.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 418.0 | 392.0 | 444.0 | 456.0 | 546.0 | 355.0 | 332.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,457.0 | 1,951.0 | 1,662.0 | 1,473.0 | 2,383.0 | 1,787.0 | 1,141.0 | 581.0 | 237.0 | 263.0 | 235.0 | 236.0 | 289.0 | 288.0 | 267.0 | 273.0 | 246.3 | 298.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 31,172.0 | 30,034.0 | 30,747.0 | 27,685.0 | 28,255.0 | 21,241.0 | 17,037.0 | 15,252.0 | 17,336.0 | 14,711.0 | 14,332.0 | 13,881.0 | 11,419.0 | 11,132.0 | 9,645.0 | 9,179.0 | 8,377.5 | 8,584.6 | - | - |
| 31.6 |
| 31.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 29,075.0 | 28,317.0 | 27,540.0 | 25,492.0 | 23,086.0 | 20,517.0 | 17,483.0 | 15,072.0 | 13,670.0 | 11,454.0 | 11,017.0 | 9,916.0 | 8,942.0 | 7,881.0 | 6,825.0 | 5,529.0 | 4,429.6 | 3,389.9 | - | - |
| Accumulated Other Comprehensive Income | (633.0) | (1,067.0) | (999.0) | (1,304.0) | 42.0 | 391.0 | 156.0 | (159.0) | 19.0 | (66.0) | 58.0 | 223.0 | 158.0 | 386.0 | 303.0 | 120.0 | 42.1 | (175.2) | - | - |
| Treasury Stock | - | - | - | - | 10,163.0 | 9,918.0 | 8,455.0 | 7,320.0 | 6,325.0 | 3,298.0 | 3,292.0 | 2,856.0 | 2,084.0 | 1,553.0 | 1,035.0 | 494.0 | 385.9 | 363.1 | - | - |
| Minority Interest | 80.0 | 70.0 | 56.0 | 59.0 | 23.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 17,657.0 | 16,375.0 | 16,262.0 | 15,311.0 | 16,080.0 | 13,728.0 | 12,037.0 | 10,161.0 | 9,842.0 | 10,685.0 | 10,346.0 | 9,646.0 | 9,316.0 | 8,847.0 | 8,063.0 | 6,924.0 | 5,776.0 | 4,457.0 | 4,028.9 | 3,053.9 |
| Total Equity | 17,737.0 | 16,445.0 | 16,318.0 | 15,370.0 | 16,103.0 | 13,728.0 | 12,037.0 | 10,161.0 | 9,842.0 | 10,685.0 | 10,346.0 | 9,646.0 | 9,316.0 | 8,847.0 | 8,063.0 | 6,924.0 | 5,776.0 | 4,457.0 | 4,028.9 | 3,053.9 |
| 1,678.2 |
| 1,937.0 |
| - |
| - |
| Net debt | (7,534.0) | (8,714.0) | (9,664.0) | (7,816.0) | (4,092.0) | (10,567.0) | (9,360.0) | 3,726.0 | 878.0 | 215.0 | 1,522.0 | 1,890.0 | 1,462.0 | 1,305.0 | 282.0 | (4.0) | (6,124.9) | (4,236.5) | - | - |
| Working Capital | 16,387.0 | 12,876.0 | 11,114.0 | 9,005.0 | 9,562.0 | 10,247.0 | 8,959.0 | 6,871.0 | 7,996.0 | 8,368.0 | 7,559.0 | 8,065.0 | 5,977.0 | 5,335.0 | 5,125.0 | 4,393.0 | 3,992.8 | 3,212.1 | - | - |
| Book Value | 17,657.0 | 16,375.0 | 16,262.0 | 15,311.0 | 16,080.0 | 13,728.0 | 12,037.0 | 10,161.0 | 9,842.0 | 10,685.0 | 10,346.0 | 9,646.0 | 9,316.0 | 8,847.0 | 8,063.0 | 6,924.0 | 5,776.0 | 4,457.0 | 4,028.9 | 3,053.9 |
| Tangible Book Value | 6,843.0 | 5,301.0 | 5,019.0 | 4,404.0 | 2,349.0 | 8,952.0 | 7,932.0 | 6,019.0 | 6,335.0 | 7,133.0 | 6,724.0 | 5,975.0 | 5,370.0 | 4,476.0 | 4,888.0 | 3,957.0 | 3,783.0 | 2,493.9 | - | - |
| 13,558.0 |
| 5,153.0 |
| 4,864.0 |
| 3,394.0 |
| 4,304.0 |
| 3,378.0 |
| 3,877.0 |
| 4,673.0 |
| 7,985.0 |
| 7,163.0 |
| 6,054.0 |
| 4,054.0 |
| 5,527.0 |
| 4,778.0 |
| 3,877.0 |
| 2,343.0 |
| 4,142.0 |
| 8,052.0 |
| 8,855.0 |
| 4,042.0 |
| 9,865.0 |
| 8,139.0 |
| 8,425.0 |
| 3,877.0 |
| 6,769.0 |
| 2,429.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 17,014.0 | 15,703.0 | 16,736.0 | 17,668.0 | 17,888.0 | 18,214.0 | 19,033.0 | 17,424.0 | 16,697.0 | 16,626.0 | 15,145.0 | 15,251.0 | 14,932.0 | 13,881.0 | 13,124.0 | 13,037.0 | 13,092.0 | 13,192.0 | 13,719.0 | 13,471.0 | 13,251.0 | 12,554.0 | 12,741.0 | - | - | 10,972.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 21,965.0 | 19,903.0 | 22,124.0 | 21,708.0 | 22,138.0 | 20,435.0 | 24,149.0 | 22,925.0 | 22,607.0 | 21,320.0 | 30,293.0 | 31,465.0 | 28,667.0 | 18,942.0 | 26,682.0 | 18,190.0 | 17,956.0 | 16,586.0 | 18,023.0 | 16,849.0 | 17,128.0 | 17,227.0 | 20,726.0 | 7,163.0 | 6,054.0 | 15,026.0 | 5,527.0 | 4,778.0 | 3,877.0 | 2,343.0 | 4,142.0 | 8,052.0 | 8,855.0 | 4,042.0 | 9,865.0 | 8,139.0 | 8,425.0 | 3,877.0 | 6,769.0 | 2,429.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,218.0 | 3,270.0 | 2,684.0 | 4,504.0 | 4,459.0 | 2,704.0 | 2,144.0 | 4,090.0 | 3,925.0 | 2,035.0 | 1,824.0 | 1,429.0 | 3,107.0 | 1,674.0 | 1,609.0 | 3,369.0 | 3,174.0 | 1,814.0 | 1,879.0 | 2,438.0 | 2,196.0 | 1,138.0 | 1,135.0 | 2,238.0 | 2,009.0 | 1,056.0 | 848.0 | 904.0 | 1,955.0 | 1,015.0 | 1,062.0 | 1,471.0 | 1,276.0 | 854.0 | 922.0 | 2,430.0 | 1,838.0 | 1,280.0 | 765.0 | 2,553.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 10,897.0 | 9,560.0 | 7,944.0 | 7,403.0 | 7,825.0 | 6,676.0 | 6,633.0 | 5,843.0 | 6,264.0 | 6,631.0 | 6,136.0 | 5,865.0 | 5,758.0 | 5,567.0 | 5,420.0 | 5,393.0 | 5,710.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 38,080.0 | 32,733.0 | 32,752.0 | 33,615.0 | 34,422.0 | 29,815.0 | 32,926.0 | 32,858.0 | 32,796.0 | 29,986.0 | 38,253.0 | 38,759.0 | 37,532.0 | 26,183.0 | 33,711.0 | 27,217.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,170.0 | 2,231.0 | 2,268.0 | 2,356.0 | 2,427.0 | 2,532.0 | 2,693.0 | 2,821.0 | 2,979.0 | 3,030.0 | 3,342.0 | 3,309.0 | 3,234.0 | 3,221.0 | 3,218.0 | 3,121.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 633.0 | 638.0 | 623.0 | 636.0 | 659.0 | 697.0 | 729.0 | 736.0 | 730.0 | 740.0 | 762.0 | 733.0 | 739.0 | 749.0 | 738.0 | 174.0 | 138.0 | |||||||||||||||||||||||
| Goodwill | 10,489.0 | 9,686.0 | 9,619.0 | 9,633.0 | 9,631.0 | 9,631.0 | 9,590.0 | 9,567.0 | 9,563.0 | 9,550.0 | 9,540.0 | 9,539.0 | 9,320.0 | 9,142.0 | 9,096.0 | 8,911.0 | 11,139.0 | 11,092.0 | ||||||||||||||||||||||
| Intangible Assets | 1,188.0 | 1,128.0 | 1,230.0 | 1,380.0 | 1,427.0 | 1,443.0 | 1,650.0 | 1,663.0 | 1,679.0 | 1,693.0 | 1,765.0 | 1,782.0 | 1,754.0 | 1,765.0 | 1,797.0 | 1,756.0 | 2,651.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3,282.0 | 3,128.0 | 4,017.0 | 3,686.0 | 3,381.0 | 3,383.0 | 3,669.0 | 3,723.0 | 3,643.0 | 3,377.0 | 3,638.0 | 3,726.0 | 3,580.0 | 3,380.0 | 3,627.0 | 3,690.0 | 4,610.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 55,280.0 | 48,909.0 | 49,719.0 | 50,357.0 | 50,930.0 | 46,479.0 | 50,007.0 | 50,093.0 | 50,091.0 | 47,065.0 | 55,905.0 | 56,455.0 | 54,776.0 | 43,055.0 | 50,765.0 | 46,820.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,719.0 | 0.0 | 0.0 | 0.0 | 577.0 | 577.0 | 1,136.0 | 1,149.0 | 822.0 | 1,443.0 | 2,245.0 | 2,022.0 | 1,867.0 | 2,092.0 | 2,799.0 | 1,541.0 | 1,690.0 | 1,953.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 269.0 | 356.0 | 265.0 | 274.0 | 265.0 | 260.0 | 195.0 | 313.0 | 301.0 | 266.0 | 7,536.0 | 7,378.0 | 7,220.0 | 286.0 | 6,012.0 | 264.0 | 288.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 21,507.0 | 16,346.0 | 16,180.0 | 17,219.0 | 18,043.0 | 16,939.0 | 18,727.0 | 19,790.0 | 19,689.0 | 18,872.0 | 27,823.0 | 28,279.0 | 26,942.0 | 17,178.0 | 25,051.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 12,274.0 | 12,369.0 | 12,607.0 | 12,586.0 | 12,729.0 | 11,144.0 | 11,886.0 | 11,746.0 | 12,390.0 | 10,213.0 | 9,483.0 | 9,722.0 | 9,743.0 | 9,034.0 | 7,798.0 | 11,290.0 | 11,285.0 | 10,541.0 | 11,466.0 | 6,063.0 | 6,062.0 | 6,060.0 | 6,059.0 | 6,058.0 | 6,057.0 | 4,967.0 | 5,365.0 | 4,377.0 | 4,376.0 | 4,375.0 | 4,774.0 | 4,773.0 | 4,772.0 | 4,770.0 | 3,977.0 | 4,279.0 | 4,780.0 | 3,792.0 | 3,792.0 | 3,793.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,853.0 | 2,457.0 | 2,350.0 | 2,257.0 | 2,339.0 | 1,951.0 | 1,770.0 | 1,829.0 | 1,826.0 | 1,662.0 | 1,595.0 | 1,563.0 | 1,457.0 | 1,473.0 | 1,599.0 | 1,907.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36,634.0 | 31,172.0 | 31,137.0 | 32,062.0 | 33,111.0 | 30,034.0 | 32,383.0 | 33,365.0 | 33,905.0 | 30,747.0 | 38,901.0 | 39,564.0 | 38,142.0 | 27,685.0 | 34,448.0 | 31,310.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 30,153.0 | 29,075.0 | 29,980.0 | 29,891.0 | 29,453.0 | 28,317.0 | 29,118.0 | 28,745.0 | 28,173.0 | 27,540.0 | 28,191.0 | 27,468.0 | 26,619.0 | 25,492.0 | 25,606.0 | 24,511.0 | 23,915.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (731.0) | (633.0) | (666.0) | (783.0) | (868.0) | (1,067.0) | (653.0) | (1,122.0) | (1,086.0) | (999.0) | (1,503.0) | (1,226.0) | (1,113.0) | (1,304.0) | (1,467.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,156.0 | 11,160.0 | 10,163.0 | ||||||||||||||||||||||
| Minority Interest | 66.0 | 80.0 | 60.0 | 61.0 | 68.0 | 70.0 | 59.0 | 57.0 | 56.0 | 56.0 | 55.0 | 57.0 | 57.0 | 59.0 | 63.0 | 20.0 | 23.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 18,580.0 | 17,657.0 | 18,522.0 | 18,234.0 | 17,751.0 | 16,375.0 | 17,565.0 | 16,671.0 | 16,130.0 | 16,262.0 | 16,949.0 | 16,834.0 | 16,577.0 | 15,311.0 | 16,317.0 | 15,510.0 | ||||||||||||||||||||||||
| Total Equity | 18,646.0 | 17,737.0 | 18,582.0 | 18,295.0 | 17,819.0 | 16,445.0 | 17,624.0 | 16,728.0 | 16,186.0 | 16,318.0 | 17,004.0 | 16,891.0 | 16,634.0 | 15,370.0 | 16,317.0 | 15,510.0 | 15,342.0 | 16,103.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 13,993.0 | 12,369.0 | 12,607.0 | 12,586.0 | 13,306.0 | 11,721.0 | 13,022.0 | 12,895.0 | 13,212.0 | 11,656.0 | 11,728.0 | 11,744.0 | 11,610.0 | 11,126.0 | 10,597.0 | 12,831.0 | 12,975.0 | 12,494.0 | 12,261.0 | 7,172.0 | 7,266.0 | 6,660.0 | 7,783.0 | 7,782.0 | 7,955.0 | 5,666.0 | 6,064.0 | 5,726.0 | 6,094.0 | 6,069.0 | 5,172.0 | 5,171.0 | 5,170.0 | 4,920.0 | 4,930.0 | 4,980.0 | 5,250.0 | 4,092.0 | 4,092.0 | 4,093.0 |
| Net debt | (7,972.0) | (7,534.0) | (9,517.0) | (9,122.0) | (8,832.0) | (8,714.0) | (11,127.0) | (10,030.0) | (9,395.0) | (9,664.0) | (18,565.0) | (19,721.0) | (17,057.0) | (7,816.0) | (16,085.0) | (5,359.0) | (4,981.0) | (4,092.0) | ||||||||||||||||||||||
| Working Capital | 16,573.0 | 16,387.0 | 16,572.0 | 16,396.0 | 16,379.0 | 12,876.0 | 14,199.0 | 13,068.0 | 13,107.0 | 11,114.0 | 10,430.0 | 10,480.0 | 10,590.0 | 9,005.0 | 8,660.0 | 9,378.0 | 9,308.0 | |||||||||||||||||||||||
| Book Value | 18,580.0 | 17,657.0 | 18,522.0 | 18,234.0 | 17,751.0 | 16,375.0 | 17,565.0 | 16,671.0 | 16,130.0 | 16,262.0 | 16,949.0 | 16,834.0 | 16,577.0 | 15,311.0 | 16,317.0 | 15,510.0 | 15,342.0 | 16,103.0 | ||||||||||||||||||||||
| Tangible Book Value | 6,903.0 | 6,843.0 | 7,673.0 | 7,221.0 | 6,693.0 | 5,301.0 | 6,325.0 | 5,441.0 | 4,888.0 | 5,019.0 | 5,644.0 | 5,513.0 | 5,503.0 | 4,404.0 | 5,424.0 | 4,843.0 | 1,552.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,493.0 |
| 5,913.0 |
| 6,503.0 |
| 6,202.0 |
| 5,276.0 |
| 5,170.0 |
| 5,631.0 |
| 5,384.0 |
| 3,806.0 |
| 3,519.0 |
| 4,487.0 |
| 3,965.0 |
| 3,564.0 |
| 4,178.0 |
| 4,410.0 |
| 4,059.0 |
| 2,949.0 |
| 3,776.0 |
| 3,884.0 |
| 3,849.0 |
| 3,438.0 |
| 4,791.0 |
| 5,337.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,840.0 |
| 24,893.0 |
| 25,815.0 |
| 25,790.0 |
| 25,526.0 |
| 23,641.0 |
| 27,031.0 |
| 27,868.0 |
| 24,551.0 |
| 19,888.0 |
| 20,324.0 |
| 20,160.0 |
| 19,673.0 |
| 16,948.0 |
| 19,077.0 |
| 26,864.0 |
| 23,932.0 |
| 17,402.0 |
| 23,185.0 |
| 22,568.0 |
| 22,317.0 |
| 16,190.0 |
| 19,654.0 |
| 17,736.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,189.0 |
| 3,073.0 |
| 2,898.0 |
| 2,690.0 |
| 2,507.0 |
| 2,371.0 |
| 2,228.0 |
| 2,118.0 |
| 2,023.0 |
| 1,955.0 |
| 1,864.0 |
| 1,796.0 |
| 1,754.0 |
| 1,735.0 |
| 1,685.0 |
| 1,626.0 |
| 1,595.0 |
| 1,584.0 |
| 1,560.0 |
| 1,543.0 |
| 1,525.0 |
| 1,505.0 |
| 1,478.0 |
| 1,452.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.0 |
| 143.0 |
| 1,240.0 |
| 1,205.0 |
| 1,170.0 |
| 1,160.0 |
| 1,122.0 |
| 1,093.0 |
| 1,063.0 |
| 1,061.0 |
| 1,056.0 |
| 1,048.0 |
| 1,047.0 |
| 1,048.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,806.0 |
| 4,914.0 |
| 4,602.0 |
| 4,447.0 |
| 4,443.0 |
| 4,443.0 |
| 4,443.0 |
| 3,928.0 |
| 3,922.0 |
| 3,922.0 |
| 3,897.0 |
| 3,897.0 |
| 3,895.0 |
| 3,895.0 |
| 3,760.0 |
| 3,281.0 |
| 3,281.0 |
| 3,280.0 |
| 3,279.0 |
| 3,272.0 |
| 3,272.0 |
| 3,266.0 |
| 2,639.0 |
| 2,658.0 |
| 342.0 |
| 343.0 |
| 329.0 |
| 352.0 |
| 374.0 |
| 396.0 |
| 177.0 |
| 194.0 |
| 211.0 |
| 228.0 |
| 245.0 |
| 263.0 |
| 284.0 |
| 276.0 |
| 226.0 |
| 227.0 |
| 245.0 |
| 262.0 |
| 280.0 |
| 298.0 |
| 316.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 404.0 |
| 406.0 |
| 416.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,379.0 |
| 4,563.0 |
| 2,254.0 |
| 2,455.0 |
| 2,128.0 |
| 2,510.0 |
| 2,515.0 |
| 2,130.0 |
| 1,834.0 |
| 1,605.0 |
| 1,568.0 |
| 1,555.0 |
| 1,375.0 |
| 1,380.0 |
| 1,506.0 |
| 1,805.0 |
| 2,166.0 |
| 2,214.0 |
| 2,192.0 |
| 2,167.0 |
| 2,226.0 |
| 2,789.0 |
| 2,731.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46,308.0 |
| 44,358.0 |
| 45,320.0 |
| 38,070.0 |
| 37,415.0 |
| 34,969.0 |
| 38,477.0 |
| 38,455.0 |
| 34,633.0 |
| 29,074.0 |
| 29,180.0 |
| 28,913.0 |
| 28,349.0 |
| 25,413.0 |
| 27,490.0 |
| 34,270.0 |
| 33,453.0 |
| 27,178.0 |
| 32,956.0 |
| 32,253.0 |
| 31,712.0 |
| 25,396.0 |
| 29,466.0 |
| 27,236.0 |
| 795.0 |
| 1,109.0 |
| 1,204.0 |
| 600.0 |
| 1,724.0 |
| 1,724.0 |
| 1,898.0 |
| 699.0 |
| 699.0 |
| 1,349.0 |
| 1,718.0 |
| 1,694.0 |
| 398.0 |
| 398.0 |
| 398.0 |
| 150.0 |
| 953.0 |
| 701.0 |
| 470.0 |
| 300.0 |
| 300.0 |
| 300.0 |
| 254.0 |
| 277.0 |
| 323.0 |
| 325.0 |
| 318.0 |
| 287.0 |
| 266.0 |
| 274.0 |
| 247.0 |
| 274.0 |
| 312.0 |
| 312.0 |
| 283.0 |
| 294.0 |
| 3,630.0 |
| 3,706.0 |
| 378.0 |
| 3,447.0 |
| 3,356.0 |
| 3,420.0 |
| 280.0 |
| 3,351.0 |
| 311.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.0 |
| 121.0 |
| 122.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,839.0 |
| 17,532.0 |
| 15,331.0 |
| 15,027.0 |
| 15,051.0 |
| 15,300.0 |
| 13,394.0 |
| 14,905.0 |
| 16,455.0 |
| 14,830.0 |
| 10,929.0 |
| 11,106.0 |
| 11,539.0 |
| 11,927.0 |
| 10,077.0 |
| 11,324.0 |
| 18,768.0 |
| 15,455.0 |
| 9,406.0 |
| 14,418.0 |
| 13,705.0 |
| 13,504.0 |
| 7,822.0 |
| 11,816.0 |
| 9,934.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.0 |
| 324.0 |
| 328.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,149.0 |
| 2,383.0 |
| 2,545.0 |
| 2,113.0 |
| 1,863.0 |
| 1,787.0 |
| 1,543.0 |
| 1,323.0 |
| 1,186.0 |
| 935.0 |
| 897.0 |
| 911.0 |
| 992.0 |
| 581.0 |
| 603.0 |
| 321.0 |
| 303.0 |
| 237.0 |
| 457.0 |
| 417.0 |
| 367.0 |
| 263.0 |
| 279.0 |
| 347.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,966.0 |
| 28,255.0 |
| 29,038.0 |
| 23,227.0 |
| 23,225.0 |
| 21,241.0 |
| 22,709.0 |
| 24,039.0 |
| 22,278.0 |
| 17,037.0 |
| 17,579.0 |
| 17,041.0 |
| 17,508.0 |
| 15,252.0 |
| 16,897.0 |
| 24,059.0 |
| 23,372.0 |
| 17,336.0 |
| 21,745.0 |
| 21,300.0 |
| 21,478.0 |
| 14,711.0 |
| 18,181.0 |
| 16,362.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,086.0 |
| 23,191.0 |
| 21,751.0 |
| 21,252.0 |
| 20,517.0 |
| 20,872.0 |
| 19,616.0 |
| 17,871.0 |
| 17,483.0 |
| 17,045.0 |
| 16,429.0 |
| 15,563.0 |
| 15,072.0 |
| 14,786.0 |
| 14,211.0 |
| 14,086.0 |
| 13,670.0 |
| 13,542.0 |
| 13,101.0 |
| 12,509.0 |
| 11,454.0 |
| 11,899.0 |
| 11,492.0 |
| (1,051.0) |
| (572.0) |
| 42.0 |
| 145.0 |
| 216.0 |
| 108.0 |
| 391.0 |
| 370.0 |
| 317.0 |
| 48.0 |
| 156.0 |
| 177.0 |
| 112.0 |
| (10.0) |
| (159.0) |
| (206.0) |
| (176.0) |
| (154.0) |
| 19.0 |
| 12.0 |
| (5.0) |
| (58.0) |
| (66.0) |
| 112.0 |
| 134.0 |
| 10,173.0 |
| 10,175.0 |
| 9,915.0 |
| 9,918.0 |
| 8,447.0 |
| 8,448.0 |
| 8,454.0 |
| 8,455.0 |
| 8,262.0 |
| 7,465.0 |
| 7,467.0 |
| 7,320.0 |
| 6,727.0 |
| 6,529.0 |
| 6,510.0 |
| 6,325.0 |
| 5,017.0 |
| 4,482.0 |
| 4,496.0 |
| 3,298.0 |
| 3,286.0 |
| 3,287.0 |
| 23.0 |
| 22.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,342.0 |
| 16,103.0 |
| 16,282.0 |
| 14,843.0 |
| 14,190.0 |
| 13,728.0 |
| 15,768.0 |
| 14,416.0 |
| 12,355.0 |
| 12,037.0 |
| 11,601.0 |
| 11,872.0 |
| 10,841.0 |
| 10,161.0 |
| 10,593.0 |
| 10,211.0 |
| 10,081.0 |
| 9,842.0 |
| 11,211.0 |
| 10,953.0 |
| 10,234.0 |
| 10,685.0 |
| 11,285.0 |
| 10,874.0 |
| 16,282.0 |
| 14,843.0 |
| 14,190.0 |
| 13,728.0 |
| 15,768.0 |
| 14,416.0 |
| 12,355.0 |
| 12,037.0 |
| 11,601.0 |
| 11,872.0 |
| 10,841.0 |
| 10,161.0 |
| 10,593.0 |
| 10,211.0 |
| 10,081.0 |
| 9,842.0 |
| 11,211.0 |
| 10,953.0 |
| 10,234.0 |
| 10,685.0 |
| 11,285.0 |
| 10,874.0 |
| (5,762.0) |
| (9,677.0) |
| (9,862.0) |
| (10,567.0) |
| (12,943.0) |
| 619.0 |
| 1,901.0 |
| (9,360.0) |
| 537.0 |
| 948.0 |
| 2,217.0 |
| 3,726.0 |
| 1,030.0 |
| (2,881.0) |
| (3,685.0) |
| 878.0 |
| (4,935.0) |
| (3,159.0) |
| (3,175.0) |
| 215.0 |
| (2,677.0) |
| 1,664.0 |
| 9,562.0 |
| 10,788.0 |
| 10,739.0 |
| 10,226.0 |
| 10,247.0 |
| 12,126.0 |
| 11,413.0 |
| 9,721.0 |
| 8,959.0 |
| 9,218.0 |
| 8,621.0 |
| 7,746.0 |
| 6,871.0 |
| 7,753.0 |
| 8,096.0 |
| 8,477.0 |
| 7,996.0 |
| 8,767.0 |
| 8,863.0 |
| 8,813.0 |
| 8,368.0 |
| 7,838.0 |
| 7,802.0 |
| 16,282.0 |
| 14,843.0 |
| 14,190.0 |
| 13,728.0 |
| 15,768.0 |
| 14,416.0 |
| 12,355.0 |
| 12,037.0 |
| 11,601.0 |
| 11,872.0 |
| 10,841.0 |
| 10,161.0 |
| 10,593.0 |
| 10,211.0 |
| 10,081.0 |
| 9,842.0 |
| 11,211.0 |
| 10,953.0 |
| 10,234.0 |
| 10,685.0 |
| 11,285.0 |
| 10,874.0 |
| 2,372.0 |
| 2,818.0 |
| 9,587.0 |
| 9,245.0 |
| 8,952.0 |
| 10,973.0 |
| 9,599.0 |
| 7,516.0 |
| 7,932.0 |
| 7,485.0 |
| 7,739.0 |
| 6,716.0 |
| 6,019.0 |
| 6,435.0 |
| 6,032.0 |
| 6,045.0 |
| 6,335.0 |
| 7,703.0 |
| 7,428.0 |
| 6,693.0 |
| 7,133.0 |
| 7,715.0 |
| 7,292.0 |