| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 2,884.0 | 3,609.0 | 2,848.0 | 2,796.0 | 2,562.0 | 6,442.0 | 2,116.0 | 1,464.0 | 529.0 | 638.0 | 808.0 | 849.0 | 1,009.0 | 393.0 | 722.0 | 214.0 | 679.0 | ||
| Restricted Cash | 6,597.0 | 3,490.0 | 4.0 | 201.0 | 257.0 | 255.0 | 236.0 | 167.0 | 172.0 | 104.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 2,884.0 | 3,609.0 | 2,848.0 | 2,796.0 | 2,562.0 | 6,442.0 | 2,116.0 | 1,464.0 | 529.0 | 638.0 | 808.0 | 849.0 | 1,009.0 | 393.0 | 722.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 530.0 | 457.0 | 405.0 | 446.0 | 391.0 | 149.0 | 87.0 | 98.0 | 103.0 | 108.0 | 91.0 | 115.0 | 130.0 | 142.0 | 171.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,363.0 | 2,372.0 | 2,441.0 | 2,326.0 | 2,120.0 | 2,028.0 | 2,161.0 | 2,194.0 | 2,419.0 | 2,240.0 | 1,743.0 | 1,571.0 | 1,500.0 | 1,395.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 792.0 | 721.0 | 638.0 | 737.0 | 623.0 | 305.0 | 274.0 | 178.0 | 157.0 | 184.0 | 190.0 | 145.0 | 137.0 | 139.0 | 129.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,973.0 | 5,539.0 | 6,120.0 | 6,415.0 | 2,034.0 | 2,031.0 | 386.0 | 388.0 | 438.0 | 488.0 | 500.0 | - | - | 499.0 | 499.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,973.0 | 6,038.0 | 6,120.0 | 6,914.0 | 2,034.0 | 3,369.0 | 436.0 | 438.0 | 488.0 | 1,000.0 | 500.0 | - | - | 499.0 | 999.0 | 998.0 | |||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4,681.0 | 2,942.0 | 3,506.0 | 2,884.0 | 5,443.0 | 2,435.0 | 2,872.0 | 3,609.0 | 4,215.0 | 1,474.0 | 1,734.0 | 2,848.0 | 3,745.0 | 1,547.0 | ||||||||||||||||||||||||||
| 413.0 |
| 255.0 |
| - |
| - |
| - |
| 214.0 |
| 679.0 |
| 413.0 |
| 255.0 |
| 135.0 |
| 135.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 496.0 | 366.0 | 354.0 | 287.0 | 184.0 | 314.0 | 266.0 | 202.0 | 100.0 | 102.0 | 94.0 | 115.0 | 98.0 | 65.0 | 82.0 | 57.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.0 | 43.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 14,107.0 | 9,678.0 | 5,557.0 | 5,047.0 | 5,157.0 | 7,980.0 | 3,594.0 | 2,422.0 | 1,415.0 | 1,614.0 | 2,560.0 | 2,621.0 | 2,396.0 | 1,523.0 | 2,254.0 | 2,295.0 | 1,968.0 | - | - |
| 1,524.0 |
| 1,392.0 |
| 1,334.0 |
| - |
| - |
| Accumulated Depreciation | 1,402.0 | 1,363.0 | 1,472.0 | 1,438.0 | 1,340.0 | 1,294.0 | 1,381.0 | 1,382.0 | 1,389.0 | 1,209.0 | 1,061.0 | 982.0 | 945.0 | 852.0 | 963.0 | 882.0 | 807.0 | - | - |
| Property,Plant & Equipment Net | 961.0 | 1,009.0 | 969.0 | 888.0 | 780.0 | 734.0 | 780.0 | 812.0 | 1,030.0 | 1,031.0 | 682.0 | 589.0 | 555.0 | 543.0 | 561.0 | 510.0 | 527.0 | - | - |
| Long Term Investments | 94.0 | 131.0 | 105.0 | 98.0 | 43.0 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 13,980.0 | 13,844.0 | 13,780.0 | 13,736.0 | 5,613.0 | 1,654.0 | 1,655.0 | 1,611.0 | 1,295.0 | 1,282.0 | 1,266.0 | 1,323.0 | 1,100.0 | 1,286.0 | 960.0 | 1,914.0 | 1,754.0 | 1,626.0 | - |
| Intangible Assets | 5,302.0 | 5,820.0 | 6,419.0 | 7,061.0 | 3,252.0 | 28.0 | 54.0 | 61.0 | 22.0 | 44.0 | 87.0 | 133.0 | 149.0 | 207.0 | 180.0 | 256.0 | 291.0 | - | - |
| Operating Lease Right Of Use Assets | 541.0 | 411.0 | 469.0 | 549.0 | 380.0 | 226.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,222.0 | 698.0 | 64.0 | 11.0 | 8.0 | 65.0 | 1.0 | 2.0 | 132.0 | 139.0 | 5.0 | 0.0 | 10.0 | 0.0 | 55.0 | 41.0 | 36.0 | - | - |
| Other Non-Current Assets | 751.0 | 541.0 | 417.0 | 344.0 | 283.0 | 225.0 | 186.0 | 215.0 | 143.0 | 112.0 | 106.0 | 108.0 | 102.0 | 94.0 | 111.0 | 91.0 | 77.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 36,958.0 | 32,132.0 | 27,780.0 | 27,734.0 | 15,516.0 | 10,931.0 | 6,283.0 | 5,134.0 | 4,068.0 | 4,250.0 | 4,968.0 | 5,201.0 | 5,486.0 | 4,684.0 | 5,110.0 | 5,198.0 | 4,826.0 | - | - |
| 143.0 |
| 103.0 |
| - |
| - |
| Short Term Debt | 0.0 | 499.0 | 0.0 | 499.0 | 0.0 | 1,338.0 | 50.0 | 50.0 | 50.0 | 512.0 | 0.0 | - | - | 0.0 | 500.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 1,019.0 | 872.0 | 921.0 | 808.0 | 684.0 | 652.0 | 619.0 | 581.0 | 887.0 | 801.0 | 691.0 | 495.0 | 495.0 | 439.0 | 406.0 | 387.0 | 360.0 | - | - |
| Operating Lease Liabilities Current | 69.0 | 71.0 | 89.0 | 84.0 | 66.0 | 46.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 858.0 | 921.0 | 665.0 | 576.0 | 530.0 | 482.0 | 385.0 | 369.0 | 300.0 | 289.0 | 283.0 | 262.0 | 218.0 | 214.0 | 215.0 | 206.0 | 171.0 | - | - |
| Other Current Liabilities | 625.0 | 557.0 | 448.0 | 571.0 | 361.0 | 297.0 | 202.0 | 198.0 | 178.0 | 161.0 | 150.0 | 150.0 | 156.0 | 144.0 | 141.0 | 134.0 | 153.0 | - | - |
| Total Current Liabilities | 10,370.0 | 7,491.0 | 3,790.0 | 3,630.0 | 2,655.0 | 3,529.0 | 1,966.0 | 1,743.0 | 1,944.0 | 2,251.0 | 1,744.0 | 1,421.0 | 1,280.0 | 1,265.0 | 1,805.0 | 1,221.0 | 1,084.0 | - | - |
| 998.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 597.0 | 458.0 | 480.0 | 542.0 | 380.0 | 221.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.0 | 4.0 | 5.0 | 6.0 | 8.0 | 13.0 | 4.0 | 3.0 | 202.0 | 204.0 | 152.0 | 3.0 | 32.0 | 32.0 | 40.0 | 29.0 | 20.0 | - | - |
| Deferred Tax Liabilities | 20.0 | 3.0 | 4.0 | 619.0 | 525.0 | 2.0 | 37.0 | 68.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 308.0 | 208.0 | 121.0 | 87.0 | 53.0 | 42.0 | 145.0 | 119.0 | 130.0 | 146.0 | 172.0 | 166.0 | 167.0 | 166.0 | 190.0 | 158.0 | 187.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 17,248.0 | 13,696.0 | 10,511.0 | 11,293.0 | 5,647.0 | 5,825.0 | 2,534.0 | 2,318.0 | 2,714.0 | 3,089.0 | 2,636.0 | 2,123.0 | 1,955.0 | 1,940.0 | 2,494.0 | 2,377.0 | 2,269.0 | - | - |
| 3.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 19,668.0 | 16,989.0 | 15,067.0 | 13,581.0 | 12,296.0 | 10,885.0 | 9,621.0 | 8,564.0 | 7,297.0 | 6,687.0 | 6,027.0 | 5,949.0 | 5,262.0 | 4,612.0 | 4,031.0 | 3,397.0 | 2,849.0 | - | - |
| Accumulated Other Comprehensive Income | (50.0) | (54.0) | (55.0) | (60.0) | (24.0) | (32.0) | (36.0) | (36.0) | (22.0) | (32.0) | (30.0) | (2.0) | 20.0 | 25.0 | 15.0 | 11.0 | 7.0 | - | - |
| Treasury Stock | 21,543.0 | 18,750.0 | 16,772.0 | 14,805.0 | 12,951.0 | 11,929.0 | 11,611.0 | 11,050.0 | 10,778.0 | 9,939.0 | 7,675.0 | 6,430.0 | 4,952.0 | 4,911.0 | 4,316.0 | 3,315.0 | 2,846.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 19,710.0 | 18,436.0 | 17,269.0 | 16,441.0 | 9,869.0 | 5,106.0 | 3,749.0 | 2,816.0 | 1,699.0 | 1,492.0 | 2,332.0 | 3,078.0 | 3,531.0 | 2,744.0 | 2,616.0 | 2,821.0 | 2,557.0 | 2,080.0 | 2,036.0 |
| Total Equity | 19,710.0 | 18,436.0 | 17,269.0 | 16,441.0 | 9,869.0 | 5,106.0 | 3,749.0 | 2,816.0 | 1,699.0 | 1,492.0 | 2,332.0 | 3,078.0 | 3,531.0 | 2,744.0 | 2,616.0 | 2,821.0 | 2,557.0 | 2,080.0 | 2,036.0 |
| - |
| - |
| - |
| Net debt | 3,089.0 | 2,429.0 | 3,272.0 | 4,118.0 | (528.0) | (3,073.0) | (1,680.0) | (1,026.0) | (41.0) | 362.0 | (308.0) | - | - | 106.0 | 277.0 | 784.0 | - | - | - |
| Working Capital | 3,737.0 | 2,187.0 | 1,767.0 | 1,417.0 | 2,502.0 | 4,451.0 | 1,628.0 | 679.0 | (529.0) | (637.0) | 816.0 | 1,200.0 | 1,116.0 | 258.0 | 449.0 | 1,074.0 | 884.0 | - | - |
| Book Value | 19,710.0 | 18,436.0 | 17,269.0 | 16,441.0 | 9,869.0 | 5,106.0 | 3,749.0 | 2,816.0 | 1,699.0 | 1,492.0 | 2,332.0 | 3,078.0 | 3,531.0 | 2,744.0 | 2,616.0 | 2,821.0 | 2,557.0 | 2,080.0 | 2,036.0 |
| Tangible Book Value | 428.0 | (1,228.0) | (2,930.0) | (4,356.0) | 1,004.0 | 3,424.0 | 2,040.0 | 1,144.0 | 382.0 | 166.0 | 979.0 | 1,622.0 | 2,282.0 | 1,251.0 | 1,476.0 | 651.0 | 512.0 | 454.0 | - |
| 2,125.0 |
| 2,796.0 |
| 3,531.0 |
| 1,257.0 |
| 2,864.0 |
| 2,562.0 |
| 3,164.0 |
| 1,952.0 |
| 5,174.0 |
| 6,442.0 |
| 3,371.0 |
| 1,641.0 |
| 1,630.0 |
| 2,116.0 |
| 2,946.0 |
| 1,075.0 |
| 1,084.0 |
| 1,464.0 |
| 1,614.0 |
| 478.0 |
| 529.0 |
| 529.0 |
| 1,350.0 |
| 392.0 |
| 360.0 |
| 638.0 |
| Restricted Cash | 7,233.0 | 3,841.0 | 3,437.0 | 6,597.0 | 4,741.0 | 2,907.0 | 5,162.0 | 3,490.0 | 2,266.0 | 2,967.0 | 2,063.0 | 4.0 | 5.0 | 2.0 | 15.0 | 201.0 | 339.0 | 176.0 | 108.0 | 257.0 | 148.0 | 226.0 | 284.0 | 255.0 | 189.0 | 261.0 | 213.0 | 236.0 | 183.0 | 234.0 | 238.0 | 167.0 | 219.0 | 222.0 | 119.0 | 172.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,681.0 | 2,942.0 | 3,506.0 | 2,884.0 | 5,443.0 | 2,435.0 | 2,872.0 | 3,609.0 | 4,215.0 | 1,474.0 | 1,734.0 | 2,848.0 | 3,745.0 | 1,547.0 | 2,125.0 | 2,796.0 | 3,531.0 | 1,257.0 | 2,864.0 | 2,562.0 | 3,164.0 | 1,952.0 | 5,174.0 | 6,442.0 | 3,371.0 | 1,641.0 | 1,630.0 | 2,116.0 | 2,946.0 | 1,075.0 | 1,084.0 | 1,464.0 | 1,614.0 | 478.0 | 529.0 | 529.0 | 1,350.0 | 392.0 | 360.0 | 638.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 384.0 | 446.0 | 738.0 | 889.0 | 411.0 | 391.0 | 554.0 | 465.0 | 99.0 | 149.0 | 219.0 | 603.0 | 104.0 | 87.0 | 262.0 | 554.0 | 77.0 | 98.0 | 309.0 | 532.0 | 116.0 | 103.0 | 245.0 | 521.0 | 121.0 | 108.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 680.0 | 1,239.0 | 630.0 | 496.0 | 512.0 | 845.0 | 407.0 | 366.0 | 337.0 | 345.0 | 388.0 | 354.0 | 574.0 | 391.0 | 324.0 | 287.0 | 671.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 17,837.0 | 11,703.0 | 10,421.0 | 14,107.0 | 13,965.0 | 9,135.0 | 10,726.0 | 9,678.0 | 9,236.0 | 7,300.0 | 6,231.0 | 5,557.0 | 6,649.0 | 4,756.0 | 4,554.0 | 5,047.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 996.0 | 974.0 | 965.0 | 961.0 | 975.0 | 992.0 | 1,008.0 | 1,009.0 | 1,032.0 | 1,049.0 | 1,013.0 | 969.0 | 938.0 | 931.0 | 926.0 | 888.0 | ||||||||||||||||||||||||
| Long Term Investments | 176.0 | 127.0 | 92.0 | 94.0 | 88.0 | 88.0 | 90.0 | 131.0 | 129.0 | 128.0 | 107.0 | 105.0 | 102.0 | 108.0 | 98.0 | 98.0 | 98.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 13,982.0 | 13,983.0 | 13,980.0 | 13,980.0 | 13,847.0 | 13,841.0 | 13,844.0 | 13,844.0 | 13,778.0 | 13,779.0 | 13,776.0 | 13,780.0 | 13,778.0 | 13,779.0 | 13,732.0 | 13,736.0 | 13,731.0 | 13,732.0 | ||||||||||||||||||||||
| Intangible Assets | 4,807.0 | 4,971.0 | 5,136.0 | 5,302.0 | 5,397.0 | 5,505.0 | 5,662.0 | 5,820.0 | 5,950.0 | 6,104.0 | 6,261.0 | 6,419.0 | 6,580.0 | 6,737.0 | 6,899.0 | 7,061.0 | 7,224.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 601.0 | 593.0 | 596.0 | 541.0 | 560.0 | 518.0 | 538.0 | 411.0 | 428.0 | 444.0 | 457.0 | 469.0 | 485.0 | 508.0 | 535.0 | 549.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 113.0 | 1,106.0 | 1,173.0 | 1,222.0 | 1,062.0 | 934.0 | 798.0 | 698.0 | 512.0 | 383.0 | 214.0 | 64.0 | 13.0 | 12.0 | 10.0 | 11.0 | 8.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 818.0 | 825.0 | 828.0 | 751.0 | 699.0 | 669.0 | 527.0 | 541.0 | 495.0 | 501.0 | 429.0 | 417.0 | 376.0 | 371.0 | 331.0 | 344.0 | 312.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 39,330.0 | 34,282.0 | 33,191.0 | 36,958.0 | 36,593.0 | 31,682.0 | 33,193.0 | 32,132.0 | 31,560.0 | 29,688.0 | 28,488.0 | 27,780.0 | 28,921.0 | 27,202.0 | 27,085.0 | 27,734.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,096.0 | 946.0 | 670.0 | 792.0 | 1,002.0 | 1,038.0 | 652.0 | 721.0 | 886.0 | 789.0 | 630.0 | 638.0 | 921.0 | 811.0 | 670.0 | 737.0 | 900.0 | 883.0 | 531.0 | 623.0 | 601.0 | 486.0 | 256.0 | 305.0 | 384.0 | 455.0 | 272.0 | 274.0 | 383.0 | 400.0 | 209.0 | 178.0 | 325.0 | 343.0 | 220.0 | 157.0 | 269.0 | 258.0 | 165.0 | 184.0 |
| Short Term Debt | 750.0 | 749.0 | 749.0 | 0.0 | 500.0 | 500.0 | 499.0 | 499.0 | 0.0 | 0.0 | 0.0 | 0.0 | 501.0 | 501.0 | 499.0 | 499.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,055.0 | 1,141.0 | 1,045.0 | 1,019.0 | 957.0 | 1,025.0 | 892.0 | 872.0 | 843.0 | 887.0 | 763.0 | 921.0 | 829.0 | 852.0 | 698.0 | 808.0 | 741.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 83.0 | 82.0 | 78.0 | 69.0 | 67.0 | 59.0 | 65.0 | 71.0 | 78.0 | 81.0 | 84.0 | 89.0 | 87.0 | 86.0 | 86.0 | 84.0 | ||||||||||||||||||||||||
| Accrued Expenses | 766.0 | 702.0 | 479.0 | 858.0 | 747.0 | 623.0 | 413.0 | 921.0 | 689.0 | 547.0 | 439.0 | 665.0 | 625.0 | 502.0 | 401.0 | 576.0 | 543.0 | |||||||||||||||||||||||
| Other Current Liabilities | 849.0 | 810.0 | 658.0 | 625.0 | 613.0 | 659.0 | 536.0 | 549.0 | 586.0 | 602.0 | 506.0 | 448.0 | 498.0 | 820.0 | 589.0 | 571.0 | 670.0 | |||||||||||||||||||||||
| Total Current Liabilities | 12,276.0 | 8,844.0 | 7,519.0 | 10,370.0 | 9,654.0 | 7,179.0 | 8,619.0 | 7,491.0 | 6,163.0 | 6,216.0 | 4,996.0 | 3,790.0 | 4,415.0 | 3,862.0 | 3,325.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,412.0 | 5,411.0 | 5,391.0 | 5,973.0 | 5,906.0 | 5,760.0 | 5,625.0 | 5,539.0 | 5,952.0 | 5,950.0 | 5,879.0 | 6,120.0 | 6,109.0 | 6,576.0 | 6,486.0 | 6,415.0 | 6,853.0 | 6,732.0 | 2,037.0 | 2,034.0 | 2,033.0 | 2,033.0 | 2,032.0 | 2,031.0 | 48.0 | 373.0 | 373.0 | 386.0 | 398.0 | 363.0 | 375.0 | 388.0 | 400.0 | 413.0 | 425.0 | 438.0 | 450.0 | 463.0 | 475.0 | 488.0 |
| Operating Lease Liabilities Non-Current | 655.0 | 646.0 | 643.0 | 597.0 | 614.0 | 573.0 | 592.0 | 458.0 | 468.0 | 473.0 | 474.0 | 480.0 | 499.0 | 514.0 | 530.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.0 | 2.0 | 3.0 | 4.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 3.0 | 4.0 | 5.0 | 4.0 | 4.0 | 5.0 | 6.0 | 6.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 76.0 | - | - | 20.0 | 11.0 | 10.0 | 11.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 190.0 | 320.0 | 588.0 | 619.0 | 608.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 358.0 | 326.0 | 316.0 | 308.0 | 294.0 | 221.0 | 221.0 | 208.0 | 217.0 | 138.0 | 144.0 | 117.0 | 116.0 | 88.0 | 89.0 | 87.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 18,701.0 | 15,227.0 | 13,869.0 | 17,248.0 | 16,468.0 | 13,733.0 | 15,057.0 | 13,696.0 | 12,803.0 | 12,780.0 | 11,496.0 | 10,511.0 | 11,329.0 | 11,360.0 | 11,018.0 | 11,293.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 22,854.0 | 20,123.0 | 19,771.0 | 19,668.0 | 19,586.0 | 17,059.0 | 16,891.0 | 16,989.0 | 17,270.0 | 15,140.0 | 15,047.0 | 15,067.0 | 15,200.0 | 13,337.0 | 13,396.0 | 13,581.0 | 13,832.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (54.0) | (49.0) | (51.0) | (50.0) | (46.0) | (64.0) | (54.0) | (54.0) | (58.0) | (60.0) | (78.0) | (55.0) | (61.0) | (63.0) | (87.0) | |||||||||||||||||||||||||
| Treasury Stock | 24,916.0 | 23,355.0 | 22,394.0 | 21,543.0 | 20,795.0 | 20,041.0 | 19,320.0 | 18,750.0 | 18,495.0 | 17,911.0 | 17,375.0 | 16,772.0 | 16,307.0 | 15,824.0 | 15,324.0 | 14,805.0 | 14,297.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 20,629.0 | 19,055.0 | 19,322.0 | 19,710.0 | 20,125.0 | 17,949.0 | 18,136.0 | 18,436.0 | 18,757.0 | 16,908.0 | 16,992.0 | 17,269.0 | 17,592.0 | 15,842.0 | 16,067.0 | 16,441.0 | ||||||||||||||||||||||||
| Total Equity | 20,629.0 | 19,055.0 | 19,322.0 | 19,710.0 | 20,125.0 | 17,949.0 | 18,136.0 | 18,436.0 | 18,757.0 | 16,908.0 | 16,992.0 | 17,269.0 | 17,592.0 | 15,842.0 | 16,067.0 | 16,441.0 | 16,961.0 | 15,595.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,162.0 | 6,160.0 | 6,140.0 | 5,973.0 | 6,406.0 | 6,260.0 | 6,124.0 | 6,038.0 | 5,952.0 | 5,950.0 | 5,879.0 | 6,120.0 | 6,610.0 | 7,077.0 | 6,985.0 | 6,914.0 | 6,853.0 | 6,732.0 | 2,037.0 | 2,034.0 | 2,033.0 | 2,358.0 | 2,357.0 | 3,369.0 | 398.0 | 411.0 | 423.0 | 436.0 | 448.0 | 413.0 | 425.0 | 438.0 | 450.0 | 1,103.0 | 875.0 | 488.0 | 500.0 | 1,150.0 | 1,100.0 | 1,000.0 |
| Net debt | 1,481.0 | 3,218.0 | 2,634.0 | 3,089.0 | 963.0 | 3,825.0 | 3,252.0 | 2,429.0 | 1,737.0 | 4,476.0 | 4,145.0 | 3,272.0 | 2,865.0 | 5,530.0 | 4,860.0 | 4,118.0 | 3,322.0 | 5,475.0 | ||||||||||||||||||||||
| Working Capital | 5,561.0 | 2,859.0 | 2,902.0 | 3,737.0 | 4,311.0 | 1,956.0 | 2,107.0 | 2,187.0 | 3,073.0 | 1,084.0 | 1,235.0 | 1,767.0 | 2,234.0 | 894.0 | 1,229.0 | 1,417.0 | 2,267.0 | |||||||||||||||||||||||
| Book Value | 20,629.0 | 19,055.0 | 19,322.0 | 19,710.0 | 20,125.0 | 17,949.0 | 18,136.0 | 18,436.0 | 18,757.0 | 16,908.0 | 16,992.0 | 17,269.0 | 17,592.0 | 15,842.0 | 16,067.0 | 16,441.0 | 16,961.0 | 15,595.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,840.0 | 101.0 | 206.0 | 428.0 | 881.0 | (1,397.0) | (1,370.0) | (1,228.0) | (971.0) | (2,975.0) | (3,045.0) | (2,930.0) | (2,766.0) | (4,674.0) | (4,564.0) | (4,356.0) | (3,994.0) | |||||||||||||||||||||||
| 571.0 |
| 409.0 |
| 316.0 |
| 305.0 |
| 312.0 |
| 246.0 |
| 314.0 |
| 277.0 |
| 308.0 |
| 304.0 |
| 266.0 |
| 255.0 |
| 253.0 |
| 269.0 |
| 202.0 |
| 179.0 |
| 189.0 |
| 142.0 |
| 100.0 |
| 94.0 |
| 156.0 |
| 153.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,858.0 |
| 3,490.0 |
| 4,487.0 |
| 5,157.0 |
| 5,327.0 |
| 4,094.0 |
| 6,651.0 |
| 7,980.0 |
| 4,862.0 |
| 3,690.0 |
| 3,162.0 |
| 3,594.0 |
| 4,249.0 |
| 2,644.0 |
| 2,232.0 |
| 2,422.0 |
| 2,845.0 |
| 1,902.0 |
| 1,415.0 |
| 1,415.0 |
| 2,255.0 |
| 1,679.0 |
| 1,262.0 |
| 1,614.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 858.0 |
| 831.0 |
| 789.0 |
| 780.0 |
| 791.0 |
| 792.0 |
| 743.0 |
| 734.0 |
| 745.0 |
| 758.0 |
| 773.0 |
| 780.0 |
| 799.0 |
| 810.0 |
| 805.0 |
| 812.0 |
| 950.0 |
| 984.0 |
| 1,016.0 |
| 1,030.0 |
| 1,041.0 |
| 1,047.0 |
| 1,047.0 |
| 1,031.0 |
| 90.0 |
| 84.0 |
| 43.0 |
| 41.0 |
| 41.0 |
| 28.0 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,613.0 |
| 5,613.0 |
| 5,614.0 |
| 5,598.0 |
| 1,697.0 |
| 1,654.0 |
| 1,653.0 |
| 1,655.0 |
| 1,655.0 |
| 1,655.0 |
| 1,611.0 |
| 1,611.0 |
| 1,610.0 |
| 1,611.0 |
| 1,613.0 |
| 1,615.0 |
| 1,294.0 |
| 1,295.0 |
| 1,294.0 |
| 1,293.0 |
| 1,293.0 |
| 1,282.0 |
| 7,388.0 |
| 3,195.0 |
| 3,252.0 |
| 3,321.0 |
| 3,384.0 |
| 63.0 |
| 28.0 |
| 34.0 |
| 41.0 |
| 49.0 |
| 54.0 |
| 43.0 |
| 49.0 |
| 55.0 |
| 61.0 |
| 68.0 |
| 75.0 |
| 18.0 |
| 22.0 |
| 27.0 |
| 34.0 |
| 39.0 |
| 44.0 |
| 425.0 |
| 439.0 |
| 405.0 |
| 380.0 |
| 370.0 |
| 392.0 |
| 232.0 |
| 226.0 |
| 220.0 |
| 297.0 |
| 307.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| 60.0 |
| 65.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 128.0 |
| 132.0 |
| 144.0 |
| 132.0 |
| - |
| - |
| - |
| - |
| 325.0 |
| 289.0 |
| 283.0 |
| 287.0 |
| 291.0 |
| 233.0 |
| 225.0 |
| 231.0 |
| - |
| - |
| 187.0 |
| - |
| - |
| - |
| 213.0 |
| 155.0 |
| 162.0 |
| 146.0 |
| 143.0 |
| 141.0 |
| 120.0 |
| 113.0 |
| 112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,514.0 |
| 26,303.0 |
| 14,870.0 |
| 15,516.0 |
| 15,758.0 |
| 14,598.0 |
| 9,707.0 |
| 10,931.0 |
| 7,764.0 |
| 6,701.0 |
| 6,183.0 |
| 6,283.0 |
| 6,917.0 |
| 5,335.0 |
| 4,928.0 |
| 5,134.0 |
| 5,787.0 |
| 4,898.0 |
| 4,064.0 |
| 4,068.0 |
| 4,969.0 |
| 4,373.0 |
| 3,933.0 |
| 4,250.0 |
| - |
| - |
| 0.0 |
| 325.0 |
| 325.0 |
| 1,338.0 |
| 350.0 |
| 38.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 690.0 |
| 450.0 |
| 50.0 |
| 50.0 |
| 687.0 |
| 625.0 |
| 512.0 |
| 822.0 |
| 600.0 |
| 684.0 |
| 650.0 |
| 752.0 |
| 574.0 |
| 652.0 |
| 632.0 |
| 671.0 |
| 554.0 |
| 619.0 |
| 572.0 |
| 639.0 |
| 513.0 |
| 581.0 |
| 1,040.0 |
| 1,120.0 |
| 799.0 |
| 887.0 |
| 955.0 |
| 1,076.0 |
| 739.0 |
| 801.0 |
| 77.0 |
| 76.0 |
| 67.0 |
| 66.0 |
| 74.0 |
| 72.0 |
| 49.0 |
| 46.0 |
| 50.0 |
| 57.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 413.0 |
| 316.0 |
| 530.0 |
| 476.0 |
| 326.0 |
| 233.0 |
| 482.0 |
| 348.0 |
| 261.0 |
| 201.0 |
| 385.0 |
| 311.0 |
| 221.0 |
| 174.0 |
| 369.0 |
| 286.0 |
| 206.0 |
| 146.0 |
| 300.0 |
| 240.0 |
| 204.0 |
| 136.0 |
| 289.0 |
| 475.0 |
| 385.0 |
| 358.0 |
| 419.0 |
| 362.0 |
| 280.0 |
| 286.0 |
| 285.0 |
| 318.0 |
| 267.0 |
| 198.0 |
| 254.0 |
| 257.0 |
| 202.0 |
| 195.0 |
| 227.0 |
| 251.0 |
| 183.0 |
| 173.0 |
| 222.0 |
| 254.0 |
| 190.0 |
| 157.0 |
| 3,630.0 |
| 3,591.0 |
| 2,968.0 |
| 2,138.0 |
| 2,655.0 |
| 2,712.0 |
| 2,677.0 |
| 2,152.0 |
| 3,529.0 |
| 2,713.0 |
| 2,204.0 |
| 1,757.0 |
| 1,966.0 |
| 2,291.0 |
| 2,001.0 |
| 1,586.0 |
| 1,743.0 |
| 2,703.0 |
| 3,032.0 |
| 2,117.0 |
| 1,944.0 |
| 2,494.0 |
| 2,803.0 |
| 2,181.0 |
| 2,251.0 |
| 542.0 |
| 415.0 |
| 429.0 |
| 403.0 |
| 380.0 |
| 365.0 |
| 391.0 |
| 228.0 |
| 221.0 |
| 215.0 |
| 286.0 |
| 297.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 6.0 |
| 8.0 |
| 7.0 |
| 7.0 |
| 9.0 |
| 13.0 |
| 6.0 |
| 4.0 |
| 2.0 |
| 4.0 |
| 5.0 |
| 3.0 |
| 2.0 |
| 3.0 |
| 173.0 |
| 170.0 |
| 191.0 |
| 202.0 |
| 178.0 |
| 178.0 |
| 197.0 |
| 204.0 |
| 506.0 |
| 508.0 |
| 525.0 |
| 637.0 |
| 580.0 |
| - |
| 2.0 |
| 22.0 |
| 55.0 |
| 68.0 |
| 37.0 |
| 13.0 |
| 51.0 |
| 65.0 |
| 68.0 |
| - |
| - |
| - |
| - |
| 6.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 73.0 |
| 51.0 |
| 53.0 |
| 56.0 |
| 49.0 |
| 50.0 |
| 42.0 |
| 26.0 |
| 56.0 |
| - |
| 145.0 |
| - |
| - |
| - |
| 184.0 |
| 147.0 |
| 126.0 |
| 128.0 |
| 130.0 |
| 150.0 |
| 144.0 |
| 144.0 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,553.0 |
| 10,708.0 |
| 5,137.0 |
| 5,647.0 |
| 5,803.0 |
| 5,730.0 |
| 4,462.0 |
| 5,825.0 |
| 3,024.0 |
| 2,974.0 |
| 2,550.0 |
| 2,534.0 |
| 2,847.0 |
| 2,539.0 |
| 2,146.0 |
| 2,318.0 |
| 3,423.0 |
| 3,741.0 |
| 2,861.0 |
| 2,714.0 |
| 3,272.0 |
| 3,588.0 |
| 2,997.0 |
| 3,089.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,235.0 |
| 12,333.0 |
| 12,296.0 |
| 12,081.0 |
| 10,783.0 |
| 10,926.0 |
| 10,885.0 |
| 10,581.0 |
| 9,637.0 |
| 9,537.0 |
| 9,621.0 |
| 9,789.0 |
| 8,537.0 |
| 8,472.0 |
| 8,564.0 |
| 8,155.0 |
| 7,057.0 |
| 7,180.0 |
| 7,297.0 |
| 7,363.0 |
| 6,488.0 |
| 6,564.0 |
| 6,687.0 |
| (60.0) |
| (53.0) |
| (34.0) |
| (29.0) |
| (24.0) |
| (24.0) |
| (23.0) |
| (35.0) |
| (32.0) |
| (44.0) |
| (35.0) |
| (35.0) |
| (36.0) |
| (38.0) |
| (36.0) |
| (40.0) |
| (36.0) |
| (30.0) |
| (20.0) |
| (28.0) |
| (22.0) |
| (36.0) |
| (34.0) |
| (37.0) |
| (32.0) |
| 13,808.0 |
| 13,289.0 |
| 12,951.0 |
| 12,484.0 |
| 12,104.0 |
| 11,929.0 |
| 11,929.0 |
| 11,929.0 |
| 11,889.0 |
| 11,750.0 |
| 11,611.0 |
| 11,463.0 |
| 11,328.0 |
| 11,151.0 |
| 11,050.0 |
| 11,050.0 |
| 11,031.0 |
| 10,948.0 |
| 10,778.0 |
| 10,417.0 |
| 10,329.0 |
| 10,131.0 |
| 9,939.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,961.0 |
| 15,595.0 |
| 9,733.0 |
| 9,869.0 |
| 9,955.0 |
| 8,868.0 |
| 5,245.0 |
| 5,106.0 |
| 4,740.0 |
| 3,727.0 |
| 3,633.0 |
| 3,749.0 |
| 4,070.0 |
| 2,796.0 |
| 2,782.0 |
| 2,816.0 |
| 2,912.0 |
| 1,721.0 |
| 1,562.0 |
| 1,699.0 |
| 1,697.0 |
| 785.0 |
| 936.0 |
| 1,161.0 |
| 9,733.0 |
| 9,869.0 |
| 9,955.0 |
| 8,868.0 |
| 5,245.0 |
| 5,106.0 |
| 4,740.0 |
| 3,727.0 |
| 3,633.0 |
| 3,749.0 |
| 4,070.0 |
| 2,796.0 |
| 2,782.0 |
| 2,816.0 |
| 2,912.0 |
| 1,721.0 |
| 1,562.0 |
| 1,699.0 |
| 1,697.0 |
| 785.0 |
| 936.0 |
| 1,161.0 |
| (827.0) |
| (528.0) |
| (1,131.0) |
| 406.0 |
| (2,817.0) |
| (3,073.0) |
| (2,973.0) |
| (1,230.0) |
| (1,207.0) |
| (1,680.0) |
| (2,498.0) |
| (662.0) |
| (659.0) |
| (1,026.0) |
| (1,164.0) |
| 625.0 |
| 346.0 |
| (41.0) |
| (850.0) |
| 758.0 |
| 740.0 |
| 362.0 |
| 522.0 |
| 2,349.0 |
| 2,502.0 |
| 2,615.0 |
| 1,417.0 |
| 4,499.0 |
| 4,451.0 |
| 2,149.0 |
| 1,486.0 |
| 1,405.0 |
| 1,628.0 |
| 1,958.0 |
| 643.0 |
| 646.0 |
| 679.0 |
| 142.0 |
| (1,130.0) |
| (702.0) |
| (529.0) |
| (239.0) |
| (1,124.0) |
| (919.0) |
| (637.0) |
| 9,733.0 |
| 9,869.0 |
| 9,955.0 |
| 8,868.0 |
| 5,245.0 |
| 5,106.0 |
| 4,740.0 |
| 3,727.0 |
| 3,633.0 |
| 3,749.0 |
| 4,070.0 |
| 2,796.0 |
| 2,782.0 |
| 2,816.0 |
| 2,912.0 |
| 1,721.0 |
| 1,562.0 |
| 1,699.0 |
| 1,697.0 |
| 785.0 |
| 936.0 |
| 1,161.0 |
| (5,525.0) |
| 925.0 |
| 1,004.0 |
| 1,020.0 |
| (114.0) |
| 3,485.0 |
| 3,424.0 |
| 3,053.0 |
| 2,031.0 |
| 1,929.0 |
| 2,040.0 |
| 2,416.0 |
| 1,136.0 |
| 1,117.0 |
| 1,144.0 |
| 1,231.0 |
| 31.0 |
| 250.0 |
| 382.0 |
| 376.0 |
| (542.0) |
| (396.0) |
| (165.0) |