| (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 | 1,857.0 | 1,946.0 | 2,410.0 | 2,135.0 | 2,297.0 | 1,921.0 | 2,594.0 | 1,312.0 | 1,237.0 | 1,166.0 | 973.0 | 1,462.0 | 1,333.0 | 1,042.0 | 1,401.0 | |||||||||||||||||||||||||
| (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 | 1,946.0 | 1,921.0 | 1,166.0 | 1,042.0 | 2,018.0 | 1,918.0 | 959.0 | 474.0 | 303.0 | 433.0 | 318.0 | 341.0 | 225.0 | 182.0 | 673.0 | 465.0 | 896.0 | ||
| Restricted Cash | 349.0 | 227.0 | 151.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.0 | 13.0 | - | |
| Short Term Investments | 213.0 | 1,689.0 | 401.0 | 350.0 | 824.0 | 1,135.0 | 369.0 | 413.0 | 390.0 | 538.0 | 558.0 | 367.0 | 402.0 | 549.0 | 553.0 | 495.0 | 240.0 | ||
| Cash And Short Term Investments | 2,159.0 | 3,610.0 | 1,567.0 | 1,392.0 | 2,842.0 | 3,053.0 | 1,328.0 | 887.0 | 693.0 | 971.0 | 876.0 | 708.0 | 627.0 | 731.0 | 1,226.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 372.0 | 348.0 | 336.0 | 317.0 | 207.0 | 98.0 | 231.0 | 211.0 | 245.0 | 172.0 | 136.0 | 136.0 | 129.0 | 106.0 | 101.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 193.0 | 158.0 | 109.0 | 87.0 | 74.0 | 71.0 | 81.0 | 78.0 | 55.0 | 47.0 | 44.0 | 46.0 | 48.0 | 36.0 | 50.0 | 49.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 655.0 | 619.0 | 641.0 | 532.0 | 499.0 | 365.0 | 401.0 | 437.0 | 378.0 | 242.0 | 205.0 | 208.0 | 180.0 | 153.0 | 148.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 4,800.0 | 2,245.0 | 1,563.0 | 1,075.0 | 1,244.0 | 1,688.0 | 2,063.0 | 2,480.0 | 2,738.0 | 2,927.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 3.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | 4,800.0 | 2,245.0 | 1,563.0 | 1,075.0 | 1,244.0 | 1,688.0 | 2,063.0 | 2,480.0 | 2,738.0 | 3,015.0 | 2,904.0 | |||
| 1,611.0 |
| 1,834.0 |
| 2,018.0 |
| 2,193.0 |
| 2,409.0 |
| 2,358.0 |
| 1,918.0 |
| 2,453.0 |
| 2,561.0 |
| 1,618.0 |
| 959.0 |
| 695.0 |
| 461.0 |
| 464.0 |
| 474.0 |
| 454.0 |
| 603.0 |
| 511.0 |
| 303.0 |
| 394.0 |
| 550.0 |
| 438.0 |
| 433.0 |
| 873.0 |
| 935.0 |
| Restricted Cash | 349.0 | 100.0 | 239.0 | 235.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 74.0 | 533.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 312.0 | 213.0 | 211.0 | 929.0 | 1,205.0 | 1,689.0 | 1,414.0 | 184.0 | 326.0 | 401.0 | 409.0 | 205.0 | 204.0 | 350.0 | 692.0 | 873.0 | 950.0 | 824.0 | 1,100.0 | 1,317.0 | 867.0 | 1,135.0 | 566.0 | 340.0 | 181.0 | 369.0 | 299.0 | 448.0 | 412.0 | 413.0 | 483.0 | 312.0 | 268.0 | 390.0 | 420.0 | 470.0 | 608.0 | 538.0 | 581.0 | 575.0 |
| Cash And Short Term Investments | 2,169.0 | 2,159.0 | 2,621.0 | 3,064.0 | 3,502.0 | 3,610.0 | 4,008.0 | 1,496.0 | 1,563.0 | 1,567.0 | 1,382.0 | 1,667.0 | 1,537.0 | 1,392.0 | 2,093.0 | 2,484.0 | 2,784.0 | 2,842.0 | 3,293.0 | 3,726.0 | 3,225.0 | 3,053.0 | 3,019.0 | 2,901.0 | 1,799.0 | 1,328.0 | 994.0 | 909.0 | 876.0 | 887.0 | 937.0 | 915.0 | 779.0 | 693.0 | 814.0 | 1,020.0 | 1,046.0 | 971.0 | 1,454.0 | 1,510.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 399.0 | 372.0 | 348.0 | 359.0 | 361.0 | 348.0 | 282.0 | 336.0 | 362.0 | 336.0 | 329.0 | 309.0 | 331.0 | 317.0 | 298.0 | 291.0 | 248.0 | 207.0 | 210.0 | 276.0 | 153.0 | 98.0 | 91.0 | 85.0 | 101.0 | 231.0 | 251.0 | 282.0 | 338.0 | 211.0 | 243.0 | 225.0 | 251.0 | 245.0 | 186.0 | 178.0 | 169.0 | 172.0 | 145.0 | 153.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 282.0 | 193.0 | 183.0 | 174.0 | 163.0 | 158.0 | 140.0 | 130.0 | 111.0 | 109.0 | 97.0 | 89.0 | 76.0 | 87.0 | 79.0 | 73.0 | 68.0 | 74.0 | 64.0 | 59.0 | 68.0 | 71.0 | 70.0 | 71.0 | 81.0 | 81.0 | 84.0 | 85.0 | 86.0 | 78.0 | 75.0 | 77.0 | - | 55.0 | - | - | - | - | - | - |
| Prepaid Expenses | 417.0 | 414.0 | 263.0 | 210.0 | 165.0 | 142.0 | 125.0 | 122.0 | 128.0 | 148.0 | 162.0 | 165.0 | 154.0 | 120.0 | 141.0 | 146.0 | 172.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 113.0 | 138.0 | 125.0 | 57.0 | - | 33.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 3,368.0 | 3,238.0 | 3,415.0 | 3,807.0 | 4,191.0 | 4,258.0 | 4,555.0 | 2,084.0 | 2,164.0 | 2,160.0 | 1,970.0 | 2,230.0 | 2,098.0 | 1,916.0 | 2,611.0 | 2,994.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 10,970.0 | 10,853.0 | 10,672.0 | 10,656.0 | 10,396.0 | 10,296.0 | 9,944.0 | 9,675.0 | 9,439.0 | 9,292.0 | 9,158.0 | 9,147.0 | 9,037.0 | 8,904.0 | ||||||||||||||||||||||||
| Long Term Investments | 220.0 | 211.0 | 209.0 | 197.0 | 189.0 | 174.0 | 162.0 | 157.0 | 140.0 | 153.0 | 166.0 | 169.0 | 153.0 | 172.0 | 175.0 | 120.0 | 110.0 | |||||||||||||||||||||||
| Equity Method Investments | 114.0 | 109.0 | 109.0 | 97.0 | 88.0 | 77.0 | 71.0 | 64.0 | 47.0 | 43.0 | 47.0 | 39.0 | 37.0 | 38.0 | 39.0 | 40.0 | 37.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 333.0 | 415.0 | 413.0 | 407.0 | 399.0 | 399.0 | 394.0 | 388.0 | 383.0 | 349.0 | 346.0 | 333.0 | 310.0 | 298.0 | 258.0 | 269.0 | 274.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 846.0 | 868.0 | 900.0 | 916.0 | 891.0 | 550.0 | 555.0 | 571.0 | 571.0 | 593.0 | 605.0 | 621.0 | 637.0 | 660.0 | 713.0 | 739.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 377.0 | 291.0 | 392.0 | 387.0 | 390.0 | 415.0 | 426.0 | 416.0 | 358.0 | 762.0 | 737.0 | 688.0 | 725.0 | 706.0 | 453.0 | 438.0 | 456.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,611.0 | 16,570.0 | 16,601.0 | 16,903.0 | 17,101.0 | 16,841.0 | 16,627.0 | 13,993.0 | 13,721.0 | 13,853.0 | 13,412.0 | 13,481.0 | 13,227.0 | 13,045.0 | 13,330.0 | 13,543.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 728.0 | 655.0 | 589.0 | 633.0 | 648.0 | 619.0 | 612.0 | 660.0 | 647.0 | 641.0 | 691.0 | 699.0 | 626.0 | 532.0 | 600.0 | 585.0 | 624.0 | 499.0 | 575.0 | 530.0 | 375.0 | 365.0 | 407.0 | 347.0 | 422.0 | 401.0 | 465.0 | 504.0 | 482.0 | 437.0 | 490.0 | 417.0 | 451.0 | 378.0 | 295.0 | 294.0 | 270.0 | 242.0 | 267.0 | 341.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,996.0 | 1,669.0 | 1,652.0 | 1,682.0 | 1,773.0 | 1,572.0 | 1,503.0 | 1,614.0 | 1,723.0 | 1,463.0 | 1,592.0 | 1,751.0 | 1,926.0 | 1,581.0 | 1,745.0 | 1,984.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 76.0 | 79.0 | 80.0 | 84.0 | 102.0 | 93.0 | 99.0 | 103.0 | 112.0 | 117.0 | 115.0 | 113.0 | 98.0 | 97.0 | 103.0 | 114.0 | ||||||||||||||||||||||||
| Accrued Expenses | 656.0 | 680.0 | 663.0 | 632.0 | 648.0 | 663.0 | 650.0 | 586.0 | 597.0 | 591.0 | 574.0 | 530.0 | 543.0 | 498.0 | 510.0 | 489.0 | 478.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,815.0 | 4,402.0 | 4,186.0 | 4,319.0 | 4,140.0 | 3,881.0 | 3,755.0 | 3,894.0 | 4,022.0 | 3,628.0 | 3,723.0 | 3,890.0 | 4,010.0 | 3,748.0 | 3,903.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,435.0 | 8,498.0 | 8,475.0 | 8,451.0 | 8,474.0 | 8,539.0 | 8,164.0 | 5,301.0 | 4,992.0 | 4,716.0 | 4,000.0 | 3,756.0 | 3,578.0 | 3,645.0 | 3,757.0 | 3,820.0 | 3,923.0 | 4,003.0 | 4,124.0 | 4,375.0 | 5,026.0 | 4,800.0 | 4,774.0 | 3,711.0 | 2,151.0 | 2,245.0 | 1,544.0 | 1,393.0 | 1,438.0 | 1,563.0 | 1,458.0 | 1,243.0 | 1,026.0 | 1,075.0 | 1,129.0 | 1,173.0 | 1,213.0 | 1,244.0 | 1,559.0 | 1,612.0 |
| Operating Lease Liabilities Non-Current | 823.0 | 839.0 | 868.0 | 880.0 | 838.0 | 510.0 | 511.0 | 532.0 | 528.0 | 547.0 | 560.0 | 578.0 | 616.0 | 639.0 | 686.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 719.0 | 704.0 | 679.0 | 657.0 | 654.0 | 653.0 | 760.0 | 740.0 | 743.0 | 740.0 | 766.0 | 726.0 | 731.0 | 738.0 | 702.0 | 667.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 427.0 | 447.0 | 486.0 | 544.0 | 566.0 | 633.0 | 674.0 | 694.0 | 689.0 | 743.0 | 750.0 | 774.0 | 692.0 | 770.0 | 790.0 | 742.0 | 702.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 316.0 | 329.0 | 340.0 | 355.0 | 368.0 | 376.0 | 415.0 | 420.0 | 424.0 | 449.0 | 464.0 | 473.0 | 489.0 | 494.0 | 507.0 | 530.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 14,801.0 | 14,450.0 | 14,331.0 | 14,495.0 | 14,656.0 | 14,200.0 | 13,983.0 | 11,296.0 | 11,088.0 | 10,516.0 | 9,992.0 | 9,927.0 | 9,854.0 | 9,482.0 | 9,823.0 | 10,097.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 398.0 | 717.0 | 894.0 | 1,037.0 | 1,111.0 | 1,319.0 | 1,363.0 | 1,423.0 | 1,398.0 | 2,114.0 | 2,217.0 | 2,370.0 | 2,232.0 | 2,424.0 | 2,400.0 | 2,343.0 | 2,531.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | (1.0) | 2.0 | 7.0 | 7.0 | 2.0 | (3.0) | (1.0) | (1.0) | (4.0) | 4.0 | (6.0) | (5.0) | 0.0 | (5.0) | (2.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,995.0 | 1,995.0 | 1,989.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,810.0 | 2,120.0 | 2,270.0 | 2,408.0 | 2,445.0 | 2,641.0 | 2,644.0 | 2,697.0 | 2,633.0 | 3,337.0 | 3,420.0 | 3,554.0 | 3,373.0 | 3,563.0 | 3,507.0 | 3,446.0 | ||||||||||||||||||||||||
| Total Equity | 1,810.0 | 2,120.0 | 2,270.0 | 2,408.0 | 2,445.0 | 2,641.0 | 2,644.0 | 2,697.0 | 2,633.0 | 3,337.0 | 3,420.0 | 3,554.0 | 3,373.0 | 3,563.0 | 3,507.0 | 3,446.0 | 3,598.0 | 3,849.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,435.0 | 8,498.0 | 8,475.0 | 8,451.0 | 8,474.0 | 8,539.0 | 8,164.0 | 5,301.0 | 4,992.0 | 4,716.0 | 4,000.0 | 3,756.0 | 3,578.0 | 3,645.0 | 3,757.0 | 3,820.0 | 3,923.0 | 4,003.0 | 4,124.0 | 4,375.0 | 5,026.0 | 4,800.0 | 4,774.0 | 4,695.0 | 3,134.0 | 2,245.0 | 1,544.0 | 1,393.0 | 1,438.0 | 1,563.0 | 1,458.0 | 1,243.0 | 1,026.0 | 1,075.0 | 1,129.0 | 1,173.0 | 1,213.0 | 1,244.0 | 1,559.0 | 1,612.0 |
| Net debt | 6,266.0 | 6,339.0 | 5,854.0 | 5,387.0 | 4,972.0 | 4,929.0 | 4,156.0 | 3,805.0 | 3,429.0 | 3,149.0 | 2,618.0 | 2,089.0 | 2,041.0 | 2,253.0 | 1,664.0 | 1,336.0 | 1,139.0 | 1,161.0 | ||||||||||||||||||||||
| Working Capital | (1,447.0) | (1,164.0) | (771.0) | (512.0) | 51.0 | 377.0 | 800.0 | (1,810.0) | (1,858.0) | (1,468.0) | (1,753.0) | (1,660.0) | (1,912.0) | (1,832.0) | (1,292.0) | (1,071.0) | (754.0) | |||||||||||||||||||||||
| Book Value | 1,810.0 | 2,120.0 | 2,270.0 | 2,408.0 | 2,445.0 | 2,641.0 | 2,644.0 | 2,697.0 | 2,633.0 | 3,337.0 | 3,420.0 | 3,554.0 | 3,373.0 | 3,563.0 | 3,507.0 | 3,446.0 | 3,598.0 | 3,849.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,477.0 | 1,705.0 | 1,857.0 | 2,001.0 | 2,046.0 | 2,242.0 | 2,250.0 | 2,309.0 | 2,250.0 | 2,988.0 | 3,074.0 | 3,221.0 | 3,063.0 | 3,265.0 | 3,249.0 | 3,177.0 | 3,324.0 | |||||||||||||||||||||||
| 561.0 |
| 190.0 |
| - |
| - |
| - |
| 960.0 |
| 1,136.0 |
| 561.0 |
| 190.0 |
| 84.0 |
| 81.0 |
| - |
| - |
| 40.0 |
| - |
| - |
| Prepaid Expenses | 414.0 | 142.0 | 148.0 | 120.0 | 122.0 | 123.0 | 146.0 | 212.0 | 213.0 | 213.0 | 172.0 | 136.0 | 126.0 | 119.0 | 147.0 | 148.0 | 147.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 6.0 | 1.0 | 5.0 | 27.0 | 43.0 | - | - |
| Assets Held For Sale | 138.0 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,238.0 | 4,258.0 | 2,160.0 | 1,916.0 | 3,245.0 | 3,345.0 | 1,786.0 | 1,388.0 | 1,206.0 | 1,403.0 | 1,373.0 | 1,200.0 | 1,056.0 | 1,100.0 | 1,628.0 | 1,360.0 | 1,534.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 8,614.0 | 7,983.0 | 8,049.0 | 7,271.0 | 6,652.0 | 6,072.0 | 5,656.0 | 5,343.0 | 4,860.0 | 4,641.0 | 4,638.0 | - | - |
| Long Term Investments | 211.0 | 174.0 | 153.0 | 172.0 | 39.0 | 2.0 | 3.0 | 3.0 | 2.0 | 90.0 | 49.0 | 60.0 | 114.0 | 136.0 | 38.0 | 133.0 | 6.0 | - | - |
| Equity Method Investments | 109.0 | 77.0 | 43.0 | 38.0 | 32.0 | 34.0 | 38.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 415.0 | 399.0 | 349.0 | 298.0 | 299.0 | 261.0 | 241.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 868.0 | 550.0 | 593.0 | 660.0 | 729.0 | 804.0 | 912.0 | 1,056.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 291.0 | 415.0 | 762.0 | 706.0 | 457.0 | 544.0 | 303.0 | 470.0 | 468.0 | 497.0 | 507.0 | 446.0 | 467.0 | 440.0 | 478.0 | 394.0 | 307.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,570.0 | 16,841.0 | 13,853.0 | 13,045.0 | 13,642.0 | 13,406.0 | 11,918.0 | 10,959.0 | 9,781.0 | 9,323.0 | 8,644.0 | 7,839.0 | 7,350.0 | 7,070.0 | 7,071.0 | 6,593.0 | 6,549.0 | - | - |
| 104.0 |
| 93.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 88.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 1,669.0 | 1,572.0 | 1,463.0 | 1,581.0 | 1,618.0 | 1,122.0 | 1,119.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 79.0 | 93.0 | 117.0 | 97.0 | 106.0 | 113.0 | 128.0 | 133.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 680.0 | 663.0 | 591.0 | 498.0 | 480.0 | 409.0 | 376.0 | 313.0 | 313.0 | 342.0 | 302.0 | 203.0 | 171.0 | 172.0 | 152.0 | 147.0 | 121.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,402.0 | 3,881.0 | 3,628.0 | 3,748.0 | 3,417.0 | 2,674.0 | 2,663.0 | 2,525.0 | 2,146.0 | 2,214.0 | 2,275.0 | 1,936.0 | 1,874.0 | 1,608.0 | 1,412.0 | 1,093.0 | 1,157.0 | - | - |
| 2,904.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 839.0 | 510.0 | 547.0 | 639.0 | 690.0 | 752.0 | 690.0 | 798.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 704.0 | 653.0 | 740.0 | 738.0 | 640.0 | 616.0 | 481.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 447.0 | 633.0 | 743.0 | 770.0 | 843.0 | 922.0 | 1,251.0 | 1,112.0 | 999.0 | 1,354.0 | 1,218.0 | 832.0 | 605.0 | 481.0 | 392.0 | 327.0 | 259.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 329.0 | 376.0 | 449.0 | 494.0 | 552.0 | 78.0 | 44.0 | 31.0 | 75.0 | 90.0 | 90.0 | 87.0 | 120.0 | 122.0 | 134.0 | 136.0 | 138.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,450.0 | 14,200.0 | 10,516.0 | 9,482.0 | 9,793.0 | 9,455.0 | 7,119.0 | 6,274.0 | 4,976.0 | 5,390.0 | 5,434.0 | 5,310.0 | 5,216.0 | 5,182.0 | 5,314.0 | 4,939.0 | 8,095.0 | - | - |
| 3.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 717.0 | 1,319.0 | 2,114.0 | 2,424.0 | 2,786.0 | 2,968.0 | 4,322.0 | 3,753.0 | 3,491.0 | 2,446.0 | 1,679.0 | 1,002.0 | 601.0 | 433.0 | 305.0 | 219.0 | 122.0 | - | - |
| Accumulated Other Comprehensive Income | (1.0) | 2.0 | (4.0) | 0.0 | 0.0 | 0.0 | 2.0 | (3.0) | 0.0 | 13.0 | (3.0) | (63.0) | 0.0 | (8.0) | (15.0) | (10.0) | 1.0 | (84.0) | - |
| Treasury Stock | - | - | - | - | 1,989.0 | 1,981.0 | 1,782.0 | 1,272.0 | 890.0 | 500.0 | 366.0 | 125.0 | 43.0 | 35.0 | 8.0 | 4.0 | 2.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,120.0 | 2,641.0 | 3,337.0 | 3,563.0 | 3,849.0 | 3,951.0 | 4,799.0 | 4,685.0 | 4,732.0 | 4,013.0 | 3,210.0 | 2,529.0 | 2,134.0 | 1,888.0 | 1,757.0 | 1,654.0 | 1,546.0 | 1,270.0 | 1,050.0 |
| Total Equity | 2,120.0 | 2,641.0 | 3,337.0 | 3,563.0 | 3,849.0 | 3,951.0 | 4,799.0 | 4,685.0 | 4,805.0 | 3,933.0 | 3,210.0 | 2,529.0 | 2,134.0 | 1,888.0 | 1,757.0 | 1,654.0 | (1,546.0) | 1,270.0 | 1,050.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | 1,747.0 | 917.0 | 676.0 | 382.0 | 273.0 | 812.0 | 1,355.0 | 1,853.0 | 2,007.0 | 1,789.0 | 1,944.0 | - | - | - |
| Working Capital | (1,164.0) | 377.0 | (1,468.0) | (1,832.0) | (172.0) | 671.0 | (877.0) | (1,137.0) | (940.0) | (811.0) | (902.0) | (736.0) | (818.0) | (508.0) | 216.0 | 267.0 | 377.0 | - | - |
| Book Value | 2,120.0 | 2,641.0 | 3,337.0 | 3,563.0 | 3,849.0 | 3,951.0 | 4,799.0 | 4,685.0 | 4,732.0 | 4,013.0 | 3,210.0 | 2,529.0 | 2,134.0 | 1,888.0 | 1,757.0 | 1,654.0 | 1,546.0 | 1,270.0 | 1,050.0 |
| Tangible Book Value | 1,705.0 | 2,242.0 | 2,988.0 | 3,265.0 | 3,550.0 | 3,690.0 | 4,558.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| 124.0 |
| 123.0 |
| 135.0 |
| 162.0 |
| 123.0 |
| 275.0 |
| 720.0 |
| 213.0 |
| 146.0 |
| 131.0 |
| 193.0 |
| 221.0 |
| 212.0 |
| 252.0 |
| 231.0 |
| 290.0 |
| 213.0 |
| 323.0 |
| 251.0 |
| 254.0 |
| 260.0 |
| 409.0 |
| 415.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,272.0 |
| 3,247.0 |
| 3,690.0 |
| 4,196.0 |
| 3,608.0 |
| 3,345.0 |
| 3,455.0 |
| 3,777.0 |
| 2,194.0 |
| 1,786.0 |
| 1,460.0 |
| 1,469.0 |
| 1,521.0 |
| 1,388.0 |
| 1,507.0 |
| 1,448.0 |
| 1,320.0 |
| 1,206.0 |
| 1,323.0 |
| 1,449.0 |
| 1,469.0 |
| 1,403.0 |
| 2,008.0 |
| 2,078.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,857.0 |
| 8,814.0 |
| 8,794.0 |
| 8,679.0 |
| 8,506.0 |
| 8,399.0 |
| 8,375.0 |
| 8,702.0 |
| 8,751.0 |
| 8,614.0 |
| 8,293.0 |
| 8,221.0 |
| 8,032.0 |
| 7,983.0 |
| 8,008.0 |
| 7,902.0 |
| 8,139.0 |
| 8,049.0 |
| 7,742.0 |
| 7,650.0 |
| 7,458.0 |
| 7,271.0 |
| 6,953.0 |
| 6,791.0 |
| 39.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 5.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 90.0 |
| 55.0 |
| 30.0 |
| 32.0 |
| 33.0 |
| 32.0 |
| 33.0 |
| 34.0 |
| 35.0 |
| 35.0 |
| 36.0 |
| 38.0 |
| 39.0 |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.0 |
| 283.0 |
| 264.0 |
| 243.0 |
| 261.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 767.0 |
| 729.0 |
| 750.0 |
| 742.0 |
| 772.0 |
| 804.0 |
| 833.0 |
| 737.0 |
| 761.0 |
| 912.0 |
| 974.0 |
| 998.0 |
| 1,028.0 |
| 1,056.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.0 |
| 492.0 |
| 480.0 |
| 479.0 |
| 544.0 |
| 715.0 |
| 757.0 |
| 572.0 |
| 544.0 |
| 525.0 |
| 483.0 |
| 474.0 |
| 470.0 |
| 572.0 |
| 529.0 |
| 506.0 |
| 468.0 |
| 471.0 |
| 485.0 |
| 485.0 |
| 497.0 |
| 495.0 |
| 493.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,803.0 |
| 13,642.0 |
| 14,069.0 |
| 14,415.0 |
| 13,660.0 |
| 13,406.0 |
| 13,433.0 |
| 14,027.0 |
| 12,340.0 |
| 11,918.0 |
| 11,319.0 |
| 11,236.0 |
| 11,115.0 |
| 10,959.0 |
| 10,147.0 |
| 9,940.0 |
| 10,027.0 |
| 9,781.0 |
| 9,596.0 |
| 9,644.0 |
| 9,473.0 |
| 9,323.0 |
| 9,579.0 |
| 9,458.0 |
| - |
| - |
| - |
| - |
| - |
| 984.0 |
| 983.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,939.0 |
| 1,618.0 |
| 1,679.0 |
| 1,880.0 |
| 1,405.0 |
| 1,122.0 |
| 1,253.0 |
| 1,271.0 |
| 1,231.0 |
| 1,119.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.0 |
| 106.0 |
| 108.0 |
| 112.0 |
| 112.0 |
| 113.0 |
| 113.0 |
| 83.0 |
| 91.0 |
| 128.0 |
| 133.0 |
| 133.0 |
| 135.0 |
| 133.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 480.0 |
| 465.0 |
| 435.0 |
| 413.0 |
| 409.0 |
| 391.0 |
| 356.0 |
| 379.0 |
| 376.0 |
| 356.0 |
| 335.0 |
| 320.0 |
| 313.0 |
| 336.0 |
| 264.0 |
| 269.0 |
| 313.0 |
| 288.0 |
| 271.0 |
| 256.0 |
| 342.0 |
| 349.0 |
| 297.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,065.0 |
| 4,026.0 |
| 3,417.0 |
| 3,566.0 |
| 3,973.0 |
| 3,131.0 |
| 2,674.0 |
| 2,808.0 |
| 3,985.0 |
| 3,622.0 |
| 2,663.0 |
| 2,759.0 |
| 2,889.0 |
| 2,851.0 |
| 2,525.0 |
| 2,512.0 |
| 2,449.0 |
| 2,512.0 |
| 2,146.0 |
| 2,351.0 |
| 2,498.0 |
| 2,422.0 |
| 2,214.0 |
| 2,505.0 |
| 2,613.0 |
| 699.0 |
| 726.0 |
| 690.0 |
| 712.0 |
| 697.0 |
| 725.0 |
| 752.0 |
| 782.0 |
| 697.0 |
| 709.0 |
| 690.0 |
| 739.0 |
| 753.0 |
| 773.0 |
| 798.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 655.0 |
| 640.0 |
| 618.0 |
| 589.0 |
| 573.0 |
| 616.0 |
| 512.0 |
| 492.0 |
| 478.0 |
| 481.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 843.0 |
| 882.0 |
| 830.0 |
| 826.0 |
| 922.0 |
| 1,092.0 |
| 1,265.0 |
| 1,213.0 |
| 1,251.0 |
| 1,199.0 |
| 1,158.0 |
| 1,123.0 |
| 1,112.0 |
| 998.0 |
| 963.0 |
| 1,014.0 |
| 999.0 |
| 1,555.0 |
| 1,457.0 |
| 1,379.0 |
| 1,354.0 |
| 1,423.0 |
| 1,341.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.0 |
| 552.0 |
| 582.0 |
| 515.0 |
| 72.0 |
| 78.0 |
| 83.0 |
| 64.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| 52.0 |
| 32.0 |
| 31.0 |
| 70.0 |
| 74.0 |
| 75.0 |
| 75.0 |
| 75.0 |
| 83.0 |
| 87.0 |
| 90.0 |
| 94.0 |
| 95.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,205.0 |
| 9,793.0 |
| 10,120.0 |
| 10,602.0 |
| 9,946.0 |
| 9,455.0 |
| 9,716.0 |
| 9,933.0 |
| 7,974.0 |
| 7,119.0 |
| 6,555.0 |
| 6,539.0 |
| 6,508.0 |
| 6,274.0 |
| 5,661.0 |
| 5,386.0 |
| 5,256.0 |
| 4,976.0 |
| 5,457.0 |
| 5,564.0 |
| 5,481.0 |
| 5,310.0 |
| 5,733.0 |
| 5,814.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,786.0 |
| 2,915.0 |
| 2,785.0 |
| 2,721.0 |
| 2,968.0 |
| 3,341.0 |
| 3,734.0 |
| 4,054.0 |
| 4,322.0 |
| 4,161.0 |
| 3,974.0 |
| 3,795.0 |
| 3,753.0 |
| 3,511.0 |
| 3,460.0 |
| 3,580.0 |
| 3,491.0 |
| 2,921.0 |
| 2,742.0 |
| 2,532.0 |
| 2,446.0 |
| 2,257.0 |
| 2,058.0 |
| (1.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (2.0) |
| (3.0) |
| (6.0) |
| 2.0 |
| (1.0) |
| 1.0 |
| (1.0) |
| (3.0) |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.0 |
| 0.0 |
| 5.0 |
| 13.0 |
| 10.0 |
| 16.0 |
| 1,989.0 |
| 1,989.0 |
| 1,987.0 |
| 1,981.0 |
| 1,981.0 |
| 1,981.0 |
| 1,980.0 |
| 1,782.0 |
| 1,628.0 |
| 1,503.0 |
| 1,377.0 |
| 1,272.0 |
| 1,272.0 |
| 1,122.0 |
| 1,021.0 |
| 890.0 |
| 890.0 |
| 729.0 |
| 590.0 |
| 500.0 |
| 380.0 |
| 380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,598.0 |
| 3,849.0 |
| 3,949.0 |
| 3,813.0 |
| 3,714.0 |
| 3,951.0 |
| 3,717.0 |
| 4,094.0 |
| 4,366.0 |
| 4,799.0 |
| 4,764.0 |
| 4,697.0 |
| 4,607.0 |
| 4,685.0 |
| 4,414.0 |
| 4,481.0 |
| 4,697.0 |
| 4,732.0 |
| 4,139.0 |
| 4,080.0 |
| 3,992.0 |
| 4,013.0 |
| 3,846.0 |
| 3,644.0 |
| 3,949.0 |
| 3,813.0 |
| 3,714.0 |
| 3,951.0 |
| 3,717.0 |
| 4,094.0 |
| 4,366.0 |
| 4,799.0 |
| 4,764.0 |
| 4,697.0 |
| 4,607.0 |
| 4,685.0 |
| 4,486.0 |
| 4,554.0 |
| 4,771.0 |
| 4,805.0 |
| 4,139.0 |
| 4,080.0 |
| 3,992.0 |
| 4,013.0 |
| 3,846.0 |
| 3,644.0 |
| 831.0 |
| 649.0 |
| 1,801.0 |
| 1,747.0 |
| 1,755.0 |
| 1,794.0 |
| 1,335.0 |
| 917.0 |
| 550.0 |
| 484.0 |
| 562.0 |
| 676.0 |
| 521.0 |
| 328.0 |
| 247.0 |
| 382.0 |
| 315.0 |
| 153.0 |
| 167.0 |
| 273.0 |
| 105.0 |
| 102.0 |
| (170.0) |
| 124.0 |
| 223.0 |
| 477.0 |
| 671.0 |
| 647.0 |
| (208.0) |
| (1,428.0) |
| (877.0) |
| (1,299.0) |
| (1,420.0) |
| (1,330.0) |
| (1,137.0) |
| (1,005.0) |
| (1,001.0) |
| (1,192.0) |
| (940.0) |
| (1,028.0) |
| (1,049.0) |
| (953.0) |
| (811.0) |
| (497.0) |
| (535.0) |
| 3,949.0 |
| 3,813.0 |
| 3,714.0 |
| 3,951.0 |
| 3,717.0 |
| 4,094.0 |
| 4,366.0 |
| 4,799.0 |
| 4,764.0 |
| 4,697.0 |
| 4,607.0 |
| 4,685.0 |
| 4,414.0 |
| 4,481.0 |
| 4,697.0 |
| 4,732.0 |
| 4,139.0 |
| 4,080.0 |
| 3,992.0 |
| 4,013.0 |
| 3,846.0 |
| 3,644.0 |
| 3,565.0 |
| 3,666.0 |
| 3,549.0 |
| 3,471.0 |
| 3,690.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |