| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,980.0 | 1,702.0 | 1,376.0 | 1,216.0 | 1,366.0 | 1,814.0 | 837.0 | 891.0 | 959.0 | 1,198.0 | 977.0 | 867.0 | 777.0 | 567.7 | 516.3 | 646.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 2.5 | 2.9 | 2.7 | 2.8 | - | - |
| Short Term Investments | 161.0 | 141.0 | 120.0 | 93.0 | 111.0 | 88.0 | 62.0 | 47.0 | 46.0 | 40.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,141.0 | 1,843.0 | 1,496.0 | 1,309.0 | 1,477.0 | 1,902.0 | 899.0 | 938.0 | 1,005.0 | 1,238.0 | 977.0 | 867.0 | 777.0 | 567.7 | 516.3 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 3,400.0 | 3,204.0 | 3,381.0 | 2,917.0 | 2,551.0 | 2,410.0 | 2,582.0 | 2,394.0 | 2,097.0 | 1,707.0 | 1,166.0 | 975.3 | 924.2 | 745.4 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,438.0 | 1,354.0 | 1,326.0 | 1,372.0 | 1,262.0 | 1,155.0 | 1,055.0 | 1,001.0 | 923.0 | 769.0 | 510.0 | 496.2 | 481.1 | 451.5 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 437.0 | 322.0 | 250.0 | 145.0 | 108.7 | 100.6 | 84.7 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 13,884.0 | 12,838.0 | 12,955.0 | 12,595.0 | 12,034.0 | 12,384.0 | 11,545.0 | 10,907.0 | 10,122.0 | 7,108.0 | 2,419.0 | 2,282.6 | 2,035.5 | 2,366.1 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 143.8 | 478.1 | 4.6 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 15,724.0 | 13,983.0 | 13,673.0 | 12,747.0 | 12,125.0 | 12,533.0 | 11,645.0 | 11,007.0 | 10,225.0 | 7,200.0 | 2,468.0 | 2,283.3 | 2,045.8 | 2,421.7 | - | - |
| (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 | 1,947.0 | 1,980.0 | 1,814.0 | 2,039.0 | 1,740.0 | 1,702.0 | 1,572.0 | 1,545.0 | 1,444.0 | 1,376.0 | 1,224.0 | 1,382.0 | 1,494.0 | 1,216.0 | ||||||||||||||||||||||||||
| 646.6 |
| - |
| Prepaid Expenses | 162.0 | 154.0 | 141.0 | 151.0 | 156.0 | 159.0 | 138.0 | 151.0 | 146.0 | 123.0 | 51.0 | 44.6 | 42.8 | 33.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 322.0 | 259.0 | 235.0 | 83.0 | 92.1 | 89.5 | 74.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,249.0 | 5,829.0 | 5,596.0 | 4,981.0 | 4,763.0 | 5,090.0 | 4,126.0 | 3,874.0 | 3,554.0 | 3,337.0 | 2,412.0 | 2,146.1 | 1,945.7 | 1,510.0 | - | - |
| - |
| - |
| Accumulated Depreciation | 905.0 | 819.0 | 803.0 | 840.0 | 765.0 | 673.0 | 597.0 | 567.0 | 483.0 | 363.0 | 322.0 | 305.9 | 281.5 | 257.5 | - | - |
| Property,Plant & Equipment Net | 533.0 | 535.0 | 523.0 | 532.0 | 497.0 | 482.0 | 458.0 | 434.0 | 440.0 | 406.0 | 188.0 | 190.3 | 199.6 | 194.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 41.0 | 8.0 | 13.0 | 33.0 | 34.5 | 40.3 | 36.0 | - | - |
| Equity Method Investments | 324.0 | 266.0 | 134.0 | 94.0 | 88.0 | 84.0 | 87.0 | 101.0 | 70.0 | - | - | - | - | - | - | - |
| Goodwill | 16,616.0 | 14,710.0 | 14,567.0 | 13,921.0 | 13,301.0 | 12,654.0 | 12,159.0 | 11,800.0 | 11,850.0 | 10,727.0 | 720.0 | 464.0 | 409.6 | 302.4 | 278.0 | - |
| Intangible Assets | 4,962.0 | 4,499.0 | 4,839.0 | 4,820.0 | 4,943.0 | 5,205.0 | 5,514.0 | 5,951.0 | 6,591.0 | 6,390.0 | 368.0 | 280.2 | 298.1 | 272.8 | - | - |
| Operating Lease Right Of Use Assets | 290.0 | 238.0 | 296.0 | 331.0 | 406.0 | 471.0 | 496.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 357.0 | 194.0 | 166.0 | 118.0 | 124.0 | 114.0 | 119.0 | 109.0 | 109.0 | 89.0 | 43.0 | 36.0 | 32.9 | 37.3 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,944.0 | 26,899.0 | 26,681.0 | 25,337.0 | 24,689.0 | 24,564.0 | 23,251.0 | 22,549.0 | 22,857.0 | 21,208.0 | 3,926.0 | 3,296.0 | 3,054.2 | 2,499.2 | 2,322.9 | - |
| - |
| Short Term Debt | 1,840.0 | 1,145.0 | 718.0 | 152.0 | 91.0 | 149.0 | 100.0 | 100.0 | 103.0 | 92.0 | 49.0 | 0.8 | 10.3 | 55.6 | - | - |
| Deferred Revenue Current | 2,118.0 | 1,779.0 | 1,799.0 | 1,797.0 | 1,825.0 | 1,252.0 | 1,014.0 | 1,007.0 | 985.0 | 774.0 | 585.0 | 543.3 | 538.6 | 456.6 | - | - |
| Operating Lease Liabilities Current | 93.0 | 99.0 | 107.0 | 111.0 | 140.0 | 156.0 | 153.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,971.0 | 2,948.0 | 2,855.0 | 2,671.0 | 2,360.0 | 2,232.0 | 1,937.0 | 1,858.0 | 1,664.0 | 1,493.0 | 761.0 | 733.6 | 761.2 | 658.1 | - | - |
| Other Current Liabilities | 489.0 | 193.0 | 294.0 | 152.0 | 207.0 | 242.0 | 211.0 | 32.0 | 10.0 | 20.0 | 19.0 | 29.7 | 35.6 | 44.2 | - | - |
| Total Current Liabilities | 8,338.0 | 6,957.0 | 6,491.0 | 5,578.0 | 5,241.0 | 4,558.0 | 3,945.0 | 3,534.0 | 3,156.0 | 2,705.0 | 1,594.0 | 1,471.9 | 1,482.2 | 1,309.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 225.0 | 173.0 | 223.0 | 264.0 | 313.0 | 371.0 | 396.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 179.0 | 196.0 | 202.0 | 464.0 | 410.0 | 338.0 | 646.0 | 627.0 | 786.0 | 2,044.0 | - | 61.8 | 37.5 | 11.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | 81.4 | 71.3 | - | - | - | - |
| Other Non-Current Liabilities | 688.0 | 668.0 | 698.0 | 671.0 | 649.0 | 633.0 | 456.0 | 418.0 | 440.0 | 402.0 | 183.0 | 183.7 | 178.9 | 171.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 23,314.0 | 20,832.0 | 20,569.0 | 19,572.0 | 18,647.0 | 18,284.0 | 16,988.0 | 15,595.0 | 14,613.0 | 12,348.0 | 4,262.0 | 4,000.0 | 3,734.3 | 3,858.2 | 3,292.5 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,425.0 | 6,065.0 | 4,692.0 | 3,334.0 | 2,243.0 | 1,277.0 | 998.0 | 807.0 | 538.0 | (399.0) | (462.0) | (788.8) | (1,145.2) | (1,371.8) | - | - |
| Accumulated Other Comprehensive Income | (943.0) | (1,038.0) | (867.0) | (727.0) | (406.0) | (205.0) | (311.0) | (224.0) | 49.0 | (570.0) | (111.0) | (59.1) | (0.4) | 7.7 | 22.9 | 45.6 |
| Treasury Stock | - | - | - | - | - | - | - | - | 3,374.0 | 1,000.0 | - | - | - | - | - | - |
| Minority Interest | 127.0 | 0.0 | - | - | 0.0 | 279.0 | 260.0 | 240.0 | 249.0 | 227.0 | 228.0 | 0.0 | (0.1) | 0.5 | - | - |
| Total Stockholders Equity | 6,503.0 | 6,067.0 | 6,112.0 | 5,765.0 | 6,042.0 | 6,001.0 | 6,003.0 | 6,714.0 | 7,995.0 | 8,633.0 | (564.0) | (704.1) | (667.4) | (1,359.5) | (969.6) | (900.4) |
| Total Equity | 6,630.0 | 6,067.0 | 6,112.0 | 5,765.0 | 6,042.0 | 6,280.0 | 6,263.0 | 6,954.0 | 8,244.0 | 8,781.0 | (336.0) | (703.0) | (667.0) | (1,359.0) | (969.6) | (900.4) |
| Net debt | 13,583.0 | 12,140.0 | 12,177.0 | 11,438.0 | 10,648.0 | 10,631.0 | 10,746.0 | 10,069.0 | 9,220.0 | 5,962.0 | 1,491.0 | 1,416.3 | 1,268.8 | 1,854.0 | - | - |
| Working Capital | (2,089.0) | (1,128.0) | (895.0) | (597.0) | (478.0) | 532.0 | 181.0 | 340.0 | 398.0 | 632.0 | 818.0 | 674.2 | 463.4 | 201.0 | - | - |
| Book Value | 6,503.0 | 6,067.0 | 6,112.0 | 5,765.0 | 6,042.0 | 6,001.0 | 6,003.0 | 6,714.0 | 7,995.0 | 8,633.0 | (564.0) | (704.1) | (667.4) | (1,359.5) | (969.6) | (900.4) |
| Tangible Book Value | (15,075.0) | (13,142.0) | (13,294.0) | (12,976.0) | (12,202.0) | (11,858.0) | (11,670.0) | (11,037.0) | (10,446.0) | (8,484.0) | (1,652.0) | (1,448.3) | (1,375.1) | (1,934.8) | (1,247.6) | - |
| 1,274.0 |
| 1,428.0 |
| 1,387.0 |
| 1,366.0 |
| 1,470.0 |
| 1,807.0 |
| 2,305.0 |
| 1,814.0 |
| 1,464.0 |
| 1,109.0 |
| 927.0 |
| 837.0 |
| 863.0 |
| 938.0 |
| 936.0 |
| 891.0 |
| 827.0 |
| 879.0 |
| 960.0 |
| 959.0 |
| 1,103.0 |
| 902.0 |
| 862.0 |
| 1,198.0 |
| 1,210.0 |
| 955.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 3.5 |
| Short Term Investments | 156.0 | 161.0 | 158.0 | 149.0 | 136.0 | 141.0 | 140.0 | 133.0 | 131.0 | 120.0 | 108.0 | 110.0 | 104.0 | 93.0 | 87.0 | 90.0 | 106.0 | 111.0 | 104.0 | 104.0 | 97.0 | 88.0 | 79.0 | 73.0 | 63.0 | 62.0 | 57.0 | 56.0 | 55.0 | 47.0 | 52.0 | 49.0 | 47.0 | 46.0 | 44.0 | 43.0 | 43.0 | 40.0 | 39.9 | 37.8 |
| Cash And Short Term Investments | 2,103.0 | 2,141.0 | 1,972.0 | 2,188.0 | 1,876.0 | 1,843.0 | 1,712.0 | 1,678.0 | 1,575.0 | 1,496.0 | 1,332.0 | 1,492.0 | 1,598.0 | 1,309.0 | 1,361.0 | 1,518.0 | 1,493.0 | 1,477.0 | 1,574.0 | 1,911.0 | 2,402.0 | 1,902.0 | 1,543.0 | 1,182.0 | 990.0 | 899.0 | 920.0 | 994.0 | 991.0 | 938.0 | 879.0 | 928.0 | 1,007.0 | 1,005.0 | 1,147.0 | 945.0 | 905.0 | 1,238.0 | 1,249.9 | 992.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,346.0 | 3,400.0 | 3,269.0 | 3,344.0 | 3,268.0 | 3,204.0 | 3,196.0 | 3,255.0 | 3,426.0 | 3,381.0 | 3,227.0 | 3,139.0 | 3,063.0 | 2,917.0 | 2,640.0 | 2,679.0 | 2,619.0 | 2,551.0 | 2,330.0 | 2,276.0 | 2,361.0 | 2,410.0 | 2,414.0 | 2,371.0 | 2,634.0 | 2,582.0 | 2,514.0 | 2,401.0 | 2,461.0 | 2,394.0 | 2,298.0 | 2,172.0 | 2,250.0 | 2,097.0 | 1,859.0 | 1,845.0 | 1,779.0 | 1,707.0 | 1,207.5 | 1,257.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 167.0 | 162.0 | 177.0 | 200.0 | 166.0 | 154.0 | 195.0 | 191.0 | 173.0 | 141.0 | 177.0 | 179.0 | 165.0 | 151.0 | 176.0 | 188.0 | 162.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,220.0 | 6,249.0 | 5,979.0 | 6,345.0 | 5,911.0 | 5,829.0 | 5,632.0 | 5,622.0 | 5,651.0 | 5,596.0 | 5,208.0 | 5,329.0 | 5,328.0 | 4,981.0 | 4,752.0 | 4,911.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 516.0 | 533.0 | 525.0 | 536.0 | 533.0 | 535.0 | 513.0 | 503.0 | 513.0 | 523.0 | 498.0 | 510.0 | 520.0 | 532.0 | 507.0 | 529.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 357.0 | 324.0 | 275.0 | 272.0 | 253.0 | 266.0 | 203.0 | 181.0 | 154.0 | 134.0 | 115.0 | 107.0 | 99.0 | 94.0 | 87.0 | 92.0 | 90.0 | |||||||||||||||||||||||
| Goodwill | 16,544.0 | 16,616.0 | 15,948.0 | 15,611.0 | 15,027.0 | 14,710.0 | 15,091.0 | 14,477.0 | 14,516.0 | 14,567.0 | 14,288.0 | 14,178.0 | 14,015.0 | 13,921.0 | 13,177.0 | 13,104.0 | 13,532.0 | 13,301.0 | ||||||||||||||||||||||
| Intangible Assets | 4,803.0 | 4,962.0 | 4,707.0 | 4,596.0 | 4,503.0 | 4,499.0 | 4,734.0 | 4,608.0 | 4,725.0 | 4,839.0 | 4,907.0 | 4,942.0 | 4,757.0 | 4,820.0 | 4,718.0 | 4,733.0 | 4,917.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 293.0 | 290.0 | 299.0 | 280.0 | 235.0 | 238.0 | 259.0 | 265.0 | 278.0 | 296.0 | 292.0 | 319.0 | 325.0 | 331.0 | 333.0 | 370.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 358.0 | 357.0 | 390.0 | 345.0 | 245.0 | 194.0 | 164.0 | 158.0 | 152.0 | 166.0 | 111.0 | 115.0 | 125.0 | 118.0 | 97.0 | 120.0 | 120.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 29,675.0 | 29,944.0 | 28,727.0 | 28,632.0 | 27,322.0 | 26,899.0 | 27,180.0 | 26,398.0 | 26,574.0 | 26,681.0 | 25,977.0 | 26,036.0 | 25,739.0 | 25,337.0 | 24,223.0 | 24,413.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,844.0 | 1,840.0 | 2,164.0 | 1,313.0 | 1,222.0 | 1,145.0 | 1,219.0 | 1,167.0 | 717.0 | 718.0 | 1,309.0 | 1,344.0 | 1,343.0 | 152.0 | 151.0 | 152.0 | 90.0 | 91.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,261.0 | 2,118.0 | 2,160.0 | 2,123.0 | 1,940.0 | 1,779.0 | 1,824.0 | 1,811.0 | 1,914.0 | 1,799.0 | 1,838.0 | 1,844.0 | 1,827.0 | 1,797.0 | 1,842.0 | 1,810.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 413.0 | 489.0 | 515.0 | 613.0 | 319.0 | 193.0 | 354.0 | 144.0 | 207.0 | 294.0 | 137.0 | 140.0 | 157.0 | 152.0 | 165.0 | 177.0 | 189.0 | |||||||||||||||||||||||
| Total Current Liabilities | 8,329.0 | 8,338.0 | 8,508.0 | 7,572.0 | 7,179.0 | 6,957.0 | 6,992.0 | 6,620.0 | 6,448.0 | 6,491.0 | 6,589.0 | 6,543.0 | 6,657.0 | 5,578.0 | 5,253.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 13,989.0 | 13,884.0 | 12,793.0 | 14,177.0 | 13,108.0 | 12,838.0 | 12,293.0 | 12,091.0 | 12,819.0 | 12,955.0 | 12,322.0 | 12,433.0 | 11,833.0 | 12,595.0 | 12,243.0 | 12,615.0 | 12,547.0 | 12,034.0 | 12,081.0 | 12,140.0 | 12,092.0 | 12,384.0 | 12,195.0 | 11,965.0 | 11,894.0 | 11,545.0 | 11,444.0 | 11,299.0 | 11,187.0 | 10,907.0 | 10,518.0 | 10,627.0 | 10,342.0 | 10,122.0 | 9,651.0 | 8,858.0 | 8,254.0 | 7,108.0 | - | - |
| Operating Lease Liabilities Non-Current | 232.0 | 225.0 | 233.0 | 210.0 | 177.0 | 173.0 | 188.0 | 192.0 | 204.0 | 223.0 | 217.0 | 242.0 | 255.0 | 264.0 | 259.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 159.0 | 179.0 | 207.0 | 216.0 | 197.0 | 196.0 | 128.0 | 149.0 | 164.0 | 202.0 | 365.0 | 367.0 | 421.0 | 464.0 | 560.0 | 494.0 | 455.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 617.0 | 688.0 | 698.0 | 671.0 | 676.0 | 668.0 | 612.0 | 632.0 | 595.0 | 698.0 | 679.0 | 703.0 | 641.0 | 671.0 | 561.0 | 563.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23,326.0 | 23,314.0 | 22,439.0 | 22,846.0 | 21,337.0 | 20,832.0 | 20,213.0 | 19,684.0 | 20,230.0 | 20,569.0 | 20,172.0 | 20,288.0 | 19,807.0 | 19,572.0 | 18,876.0 | 19,061.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,699.0 | 7,425.0 | 6,911.0 | 6,580.0 | 6,314.0 | 6,065.0 | 5,628.0 | 5,343.0 | 4,980.0 | 4,692.0 | 4,223.0 | 3,920.0 | 3,623.0 | 3,334.0 | 3,107.0 | 2,824.0 | 2,568.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (968.0) | (943.0) | (928.0) | (882.0) | (978.0) | (1,038.0) | (826.0) | (949.0) | (911.0) | (867.0) | (903.0) | (760.0) | (731.0) | (727.0) | (898.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 128.0 | 127.0 | 128.0 | 8.0 | 8.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,221.0 | 6,503.0 | 6,160.0 | 5,778.0 | 5,977.0 | 6,067.0 | 6,967.0 | 6,714.0 | 6,344.0 | 6,112.0 | 5,805.0 | 5,748.0 | 5,932.0 | 5,765.0 | 5,347.0 | 5,352.0 | ||||||||||||||||||||||||
| Total Equity | 6,349.0 | 6,630.0 | 6,288.0 | 5,786.0 | 5,985.0 | 6,067.0 | 6,967.0 | 6,714.0 | 6,344.0 | 6,112.0 | 5,805.0 | 5,748.0 | 5,932.0 | 5,765.0 | 5,932.0 | 5,352.0 | 5,919.0 | 6,042.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,833.0 | 15,724.0 | 14,957.0 | 15,490.0 | 14,330.0 | 13,983.0 | 13,512.0 | 13,258.0 | 13,536.0 | 13,673.0 | 13,631.0 | 13,777.0 | 13,176.0 | 12,747.0 | 12,394.0 | 12,767.0 | 12,637.0 | 12,125.0 | 12,172.0 | 12,287.0 | 12,236.0 | 12,533.0 | 12,339.0 | 12,107.0 | 12,033.0 | 11,645.0 | 11,542.0 | 11,399.0 | 11,287.0 | 11,007.0 | 10,619.0 | 10,728.0 | 10,446.0 | 10,225.0 | 9,754.0 | 8,952.0 | 8,345.0 | 7,200.0 | - | - |
| Net debt | 13,730.0 | 13,583.0 | 12,985.0 | 13,302.0 | 12,454.0 | 12,140.0 | 11,800.0 | 11,580.0 | 11,961.0 | 12,177.0 | 12,299.0 | 12,285.0 | 11,578.0 | 11,438.0 | 11,033.0 | 11,249.0 | 11,144.0 | 10,648.0 | ||||||||||||||||||||||
| Working Capital | (2,109.0) | (2,089.0) | (2,529.0) | (1,227.0) | (1,268.0) | (1,128.0) | (1,360.0) | (998.0) | (797.0) | (895.0) | (1,381.0) | (1,214.0) | (1,329.0) | (597.0) | (501.0) | (193.0) | (385.0) | |||||||||||||||||||||||
| Book Value | 6,221.0 | 6,503.0 | 6,160.0 | 5,778.0 | 5,977.0 | 6,067.0 | 6,967.0 | 6,714.0 | 6,344.0 | 6,112.0 | 5,805.0 | 5,748.0 | 5,932.0 | 5,765.0 | 5,347.0 | 5,352.0 | 5,919.0 | 6,042.0 | ||||||||||||||||||||||
| Tangible Book Value | (15,126.0) | (15,075.0) | (14,495.0) | (14,429.0) | (13,553.0) | (13,142.0) | (12,858.0) | (12,371.0) | (12,897.0) | (13,294.0) | (13,390.0) | (13,372.0) | (12,840.0) | (12,976.0) | (12,548.0) | (12,485.0) | (12,530.0) | |||||||||||||||||||||||
| 156.0 |
| 164.0 |
| 178.0 |
| 159.0 |
| 159.0 |
| 165.0 |
| 146.0 |
| 173.0 |
| 138.0 |
| 150.0 |
| 180.0 |
| 153.0 |
| 151.0 |
| 154.0 |
| 158.0 |
| 148.0 |
| 146.0 |
| 146.0 |
| 153.0 |
| 134.0 |
| 123.0 |
| 57.3 |
| 66.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.0 |
| 277.0 |
| 274.0 |
| 259.0 |
| 284.0 |
| 275.0 |
| 271.0 |
| 235.0 |
| 99.6 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,772.0 |
| 4,763.0 |
| 4,534.0 |
| 5,068.0 |
| 5,579.0 |
| 5,090.0 |
| 4,645.0 |
| 4,208.0 |
| 4,277.0 |
| 4,126.0 |
| 3,995.0 |
| 3,978.0 |
| 3,999.0 |
| 3,874.0 |
| 3,696.0 |
| 3,587.0 |
| 3,724.0 |
| 3,554.0 |
| 3,492.0 |
| 3,259.0 |
| 3,117.0 |
| 3,337.0 |
| 2,643.1 |
| 2,436.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 531.0 |
| 497.0 |
| 485.0 |
| 470.0 |
| 472.0 |
| 482.0 |
| 452.0 |
| 444.0 |
| 445.0 |
| 458.0 |
| 451.0 |
| 458.0 |
| 437.0 |
| 434.0 |
| 417.0 |
| 415.0 |
| 432.0 |
| 440.0 |
| 428.0 |
| 430.0 |
| 410.0 |
| 406.0 |
| 184.2 |
| 189.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| 39.0 |
| 41.0 |
| 28.0 |
| 25.0 |
| 28.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 7.0 |
| 13.0 |
| 8.0 |
| 7.9 |
| 88.0 |
| 84.0 |
| 84.0 |
| 88.0 |
| 84.0 |
| 85.0 |
| 73.0 |
| 71.0 |
| 87.0 |
| 96.0 |
| 104.0 |
| 98.0 |
| 101.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,124.0 |
| 12,551.0 |
| 12,415.0 |
| 12,654.0 |
| 12,363.0 |
| 12,133.0 |
| 11,989.0 |
| 12,159.0 |
| 11,919.0 |
| 11,937.0 |
| 11,857.0 |
| 11,800.0 |
| 11,794.0 |
| 11,844.0 |
| 12,041.0 |
| 11,850.0 |
| 11,598.0 |
| 11,258.0 |
| 10,915.0 |
| 10,727.0 |
| 691.4 |
| 716.6 |
| 4,943.0 |
| 4,812.0 |
| 4,770.0 |
| 4,915.0 |
| 5,205.0 |
| 5,222.0 |
| 5,262.0 |
| 5,328.0 |
| 5,514.0 |
| 5,546.0 |
| 5,701.0 |
| 5,811.0 |
| 5,951.0 |
| 6,103.0 |
| 6,297.0 |
| 6,580.0 |
| 6,591.0 |
| 6,567.0 |
| 6,493.0 |
| 6,398.0 |
| 6,390.0 |
| 346.8 |
| 352.8 |
| 407.0 |
| 406.0 |
| 404.0 |
| 430.0 |
| 437.0 |
| 471.0 |
| 490.0 |
| 502.0 |
| 489.0 |
| 496.0 |
| 490.0 |
| 498.0 |
| 517.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.0 |
| 105.0 |
| 105.0 |
| 107.0 |
| 114.0 |
| 125.0 |
| 123.0 |
| 120.0 |
| 119.0 |
| 108.0 |
| 102.0 |
| 103.0 |
| 109.0 |
| 96.0 |
| 108.0 |
| 113.0 |
| 109.0 |
| 93.0 |
| 94.0 |
| 92.0 |
| 89.0 |
| 95.8 |
| 104.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,969.0 |
| 24,689.0 |
| 24,033.0 |
| 23,937.0 |
| 24,467.0 |
| 24,564.0 |
| 23,837.0 |
| 23,183.0 |
| 23,078.0 |
| 23,251.0 |
| 22,892.0 |
| 23,068.0 |
| 23,109.0 |
| 22,549.0 |
| 22,498.0 |
| 22,626.0 |
| 23,235.0 |
| 22,857.0 |
| 22,445.0 |
| 21,782.0 |
| 21,183.0 |
| 21,208.0 |
| 4,128.8 |
| 3,962.8 |
| 91.0 |
| 147.0 |
| 144.0 |
| 149.0 |
| 144.0 |
| 142.0 |
| 139.0 |
| 100.0 |
| 98.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| 101.0 |
| 101.0 |
| 104.0 |
| 103.0 |
| 103.0 |
| 94.0 |
| 91.0 |
| 92.0 |
| - |
| - |
| 1,927.0 |
| 1,825.0 |
| 1,826.0 |
| 1,597.0 |
| 1,554.0 |
| 1,252.0 |
| 1,188.0 |
| 1,061.0 |
| 1,036.0 |
| 1,014.0 |
| 954.0 |
| 934.0 |
| 971.0 |
| 1,007.0 |
| 984.0 |
| 940.0 |
| 934.0 |
| 985.0 |
| 782.0 |
| 801.0 |
| 791.0 |
| 774.0 |
| 624.1 |
| 608.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.0 |
| 154.0 |
| 174.0 |
| - |
| 153.0 |
| 155.0 |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.0 |
| 214.0 |
| 218.0 |
| 216.0 |
| 242.0 |
| 245.0 |
| 243.0 |
| 254.0 |
| 211.0 |
| 211.0 |
| 211.0 |
| 207.0 |
| 32.0 |
| 16.0 |
| 7.0 |
| 10.0 |
| 10.0 |
| 14.0 |
| 14.0 |
| 12.0 |
| 20.0 |
| 27.3 |
| 47.5 |
| 5,104.0 |
| 5,157.0 |
| 5,241.0 |
| 4,847.0 |
| 4,819.0 |
| 4,868.0 |
| 4,558.0 |
| 4,139.0 |
| 3,843.0 |
| 3,907.0 |
| 3,945.0 |
| 3,576.0 |
| 3,495.0 |
| 3,502.0 |
| 3,534.0 |
| 3,380.0 |
| 3,166.0 |
| 3,199.0 |
| 3,156.0 |
| 2,853.0 |
| 2,660.0 |
| 2,596.0 |
| 2,705.0 |
| 1,619.9 |
| 1,600.3 |
| 285.0 |
| 310.0 |
| 313.0 |
| 323.0 |
| 345.0 |
| 347.0 |
| 371.0 |
| 387.0 |
| 402.0 |
| 366.0 |
| 396.0 |
| 393.0 |
| 398.0 |
| 401.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.0 |
| 297.0 |
| 266.0 |
| 337.0 |
| 338.0 |
| 429.0 |
| 539.0 |
| 618.0 |
| 646.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 581.0 |
| 649.0 |
| 656.0 |
| 607.0 |
| 586.0 |
| 633.0 |
| 580.0 |
| 582.0 |
| 491.0 |
| 456.0 |
| 431.0 |
| 424.0 |
| 412.0 |
| 418.0 |
| 406.0 |
| 406.0 |
| 413.0 |
| 440.0 |
| 420.0 |
| 421.0 |
| 393.0 |
| 402.0 |
| 190.6 |
| 180.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,050.0 |
| 18,647.0 |
| 18,204.0 |
| 18,177.0 |
| 18,230.0 |
| 18,284.0 |
| 17,730.0 |
| 17,331.0 |
| 17,276.0 |
| 16,988.0 |
| 16,498.0 |
| 16,287.0 |
| 16,244.0 |
| 15,595.0 |
| 15,038.0 |
| 15,012.0 |
| 14,782.0 |
| 14,613.0 |
| 14,938.0 |
| 14,008.0 |
| 13,383.0 |
| 12,348.0 |
| 4,210.7 |
| 4,191.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,243.0 |
| 1,925.0 |
| 1,664.0 |
| 1,489.0 |
| 1,277.0 |
| 1,158.0 |
| 1,057.0 |
| 1,080.0 |
| 998.0 |
| 982.0 |
| 925.0 |
| 865.0 |
| 807.0 |
| 726.0 |
| 665.0 |
| 605.0 |
| 538.0 |
| (166.0) |
| (255.0) |
| (325.0) |
| (399.0) |
| (221.2) |
| (320.4) |
| (697.0) |
| (419.0) |
| (406.0) |
| (445.0) |
| (327.0) |
| (376.0) |
| (205.0) |
| (317.0) |
| (444.0) |
| (485.0) |
| (311.0) |
| (377.0) |
| (215.0) |
| (262.0) |
| (224.0) |
| (220.0) |
| (104.0) |
| 254.0 |
| 49.0 |
| (79.0) |
| (233.0) |
| (444.0) |
| (570.0) |
| (141.0) |
| (139.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,167.0 |
| 4,033.0 |
| 3,460.0 |
| 3,374.0 |
| 3,252.0 |
| 2,694.0 |
| 2,316.0 |
| 1,000.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 284.0 |
| 279.0 |
| 261.0 |
| 261.0 |
| 260.0 |
| 260.0 |
| 263.0 |
| 258.0 |
| 250.0 |
| 240.0 |
| 245.0 |
| 250.0 |
| 257.0 |
| 249.0 |
| 243.0 |
| 235.0 |
| 229.0 |
| 227.0 |
| 232.0 |
| 229.0 |
| 5,919.0 |
| 6,042.0 |
| 5,829.0 |
| 5,760.0 |
| 5,953.0 |
| 6,001.0 |
| 5,846.0 |
| 5,591.0 |
| 5,542.0 |
| 6,003.0 |
| 6,131.0 |
| 6,523.0 |
| 6,615.0 |
| 6,714.0 |
| 7,215.0 |
| 7,364.0 |
| 8,196.0 |
| 7,995.0 |
| 7,264.0 |
| 7,539.0 |
| 7,571.0 |
| 8,633.0 |
| (313.4) |
| (458.3) |
| 5,829.0 |
| 5,760.0 |
| 6,237.0 |
| 6,280.0 |
| 6,107.0 |
| 5,852.0 |
| 5,802.0 |
| 6,263.0 |
| 6,394.0 |
| 6,781.0 |
| 6,865.0 |
| 6,954.0 |
| 7,460.0 |
| 7,614.0 |
| 8,453.0 |
| 8,244.0 |
| 7,507.0 |
| 7,774.0 |
| 7,800.0 |
| 8,860.0 |
| (81.9) |
| (228.7) |
| 10,598.0 |
| 10,376.0 |
| 9,834.0 |
| 10,631.0 |
| 10,796.0 |
| 10,925.0 |
| 11,043.0 |
| 10,746.0 |
| 10,622.0 |
| 10,405.0 |
| 10,296.0 |
| 10,069.0 |
| 9,740.0 |
| 9,800.0 |
| 9,439.0 |
| 9,220.0 |
| 8,607.0 |
| 8,007.0 |
| 7,440.0 |
| 5,962.0 |
| - |
| - |
| (478.0) |
| (313.0) |
| 249.0 |
| 711.0 |
| 532.0 |
| 506.0 |
| 365.0 |
| 370.0 |
| 181.0 |
| 419.0 |
| 483.0 |
| 497.0 |
| 340.0 |
| 316.0 |
| 421.0 |
| 525.0 |
| 398.0 |
| 639.0 |
| 599.0 |
| 521.0 |
| 632.0 |
| 1,023.2 |
| 836.3 |
| 5,829.0 |
| 5,760.0 |
| 5,953.0 |
| 6,001.0 |
| 5,846.0 |
| 5,591.0 |
| 5,542.0 |
| 6,003.0 |
| 6,131.0 |
| 6,523.0 |
| 6,615.0 |
| 6,714.0 |
| 7,215.0 |
| 7,364.0 |
| 8,196.0 |
| 7,995.0 |
| 7,264.0 |
| 7,539.0 |
| 7,571.0 |
| 8,633.0 |
| (313.4) |
| (458.3) |
| (12,202.0) |
| (12,107.0) |
| (11,561.0) |
| (11,377.0) |
| (11,858.0) |
| (11,739.0) |
| (11,804.0) |
| (11,775.0) |
| (11,670.0) |
| (11,334.0) |
| (11,115.0) |
| (11,053.0) |
| (11,037.0) |
| (10,682.0) |
| (10,777.0) |
| (10,425.0) |
| (10,446.0) |
| (10,901.0) |
| (10,212.0) |
| (9,742.0) |
| (8,484.0) |
| (1,351.7) |
| (1,527.7) |