| (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 | 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 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,308.0 | 2,615.0 | 2,114.0 | 1,567.0 | 2,113.0 | 1,334.0 | 1,284.0 | 900.0 | 1,626.0 | 1,400.0 | 1,052.0 | 826.0 | 1,040.0 | 997.0 | 1,518.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 2,615.0 | 1,334.0 | 1,400.0 | 1,040.0 | 3,445.0 | 3,417.0 | 2,279.0 | 1,130.0 | 3,242.0 | 4,204.0 | - | 2,298.0 | 2,459.0 |
| Restricted Cash | 164.0 | 31.0 | 3.0 | - | - | 0.0 | 1.0 | 1.0 | - | 42.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,615.0 | 1,334.0 | 1,400.0 | 1,040.0 | 3,445.0 | 3,417.0 | 2,279.0 | 1,130.0 | 3,242.0 | 4,204.0 | - | 2,298.0 | 2,459.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 2,254.0 | 2,147.0 | 2,112.0 | 2,120.0 | 1,957.0 | 2,063.0 | 1,973.0 | 2,129.0 | 936.0 | 769.0 | - | 690.0 | - |
| Current Assets | |||||||||||||
| Inventory | 3,167.0 | 3,376.0 | 3,614.0 | 3,651.0 | 2,729.0 | 2,773.0 | 2,721.0 | 2,667.0 | 3,094.0 | 2,684.0 | - | 1,185.0 | - |
| Prepaid Expenses | 291.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 10,242.0 | 9,662.0 | - | 8,518.0 | - | 2,796.0 | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 427.0 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | - | 4.0 | - |
| Additional Paid In Capital | 51,287.0 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | 0.0 | 6.0 | 14.0 | 6.0 | 6.0 | 21.0 | 909.0 | 645.0 | - | - | - |
| Net debt | - | ||||||||||||
| 2,978.0 |
| 3,445.0 |
| 2,273.0 |
| 3,941.0 |
| 2,360.0 |
| 3,417.0 |
| 2,720.0 |
| 2,812.0 |
| 5,403.0 |
| 2,279.0 |
| 2,315.0 |
| 1,452.0 |
| 1,096.0 |
| 1,130.0 |
| - |
| 3,242.0 |
| 4,204.0 |
| 4,237.0 |
| 4,199.0 |
| - |
| 4,437.0 |
| 2,147.0 |
| 1,899.0 |
| 2,298.0 |
| 2,854.0 |
| Restricted Cash | 165.0 | 164.0 | 32.0 | 31.0 | 32.0 | 31.0 | 2.0 | - | - | 3.0 | 1.0 | 1.0 | - | - | - | 1.0 | 0.0 | - | - | - | - | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | - | 42.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | 783.0 | 1,060.0 | 1,020.0 | 997.0 | 674.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,091.0 | 3,675.0 | 3,134.0 | 2,564.0 | 2,787.0 | 1,334.0 | 1,284.0 | 900.0 | 1,626.0 | 1,400.0 | 1,052.0 | 826.0 | 1,040.0 | 997.0 | 1,518.0 | 2,978.0 | 3,445.0 | 2,273.0 | 3,941.0 | 2,360.0 | 3,417.0 | 2,720.0 | 2,812.0 | 5,403.0 | 2,279.0 | 2,315.0 | 1,452.0 | 1,096.0 | 1,130.0 | - | 3,242.0 | 4,204.0 | 4,237.0 | 4,199.0 | - | 4,437.0 | 2,147.0 | 1,899.0 | 2,298.0 | 2,854.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,306.0 | 2,254.0 | 2,255.0 | 2,344.0 | 2,257.0 | 2,147.0 | 2,178.0 | 2,160.0 | 2,216.0 | 2,112.0 | 2,103.0 | 2,286.0 | 2,120.0 | 2,055.0 | 2,145.0 | 2,067.0 | 1,957.0 | 1,958.0 | 2,008.0 | 2,079.0 | 2,063.0 | 1,979.0 | 2,045.0 | 2,321.0 | 1,973.0 | 1,959.0 | 2,049.0 | 2,010.0 | 2,129.0 | - | 936.0 | 769.0 | 1,114.0 | 939.0 | - | 1,613.0 | 795.0 | - | 851.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,310.0 | 3,167.0 | 3,530.0 | 3,567.0 | 3,591.0 | 3,376.0 | 3,872.0 | 3,573.0 | 3,578.0 | 3,614.0 | 3,779.0 | 4,016.0 | 3,651.0 | 3,535.0 | 3,433.0 | 3,093.0 | 2,729.0 | 2,839.0 | 2,820.0 | 2,676.0 | 2,773.0 | 2,661.0 | 2,815.0 | 2,831.0 | 2,721.0 | 3,158.0 | 3,074.0 | 3,118.0 | 2,667.0 | - | 3,094.0 | 2,684.0 | 2,881.0 | 2,892.0 | - | 2,981.0 | 1,162.0 | - | 1,185.0 | - |
| Prepaid Expenses | 270.0 | 291.0 | 281.0 | 258.0 | 271.0 | 215.0 | 228.0 | 273.0 | 292.0 | 234.0 | 245.0 | 329.0 | 240.0 | 224.0 | 191.0 | 179.0 | 136.0 | |||||||||||||||||||||||
| Other Current Assets | 704.0 | 588.0 | 640.0 | 508.0 | 552.0 | 583.0 | 633.0 | 624.0 | 521.0 | 566.0 | 654.0 | 755.0 | 842.0 | 954.0 | 760.0 | 869.0 | 716.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,681.0 | 10,127.0 | 9,988.0 | 9,241.0 | 9,458.0 | 7,655.0 | 8,202.0 | 7,530.0 | 8,233.0 | 7,929.0 | 7,838.0 | 8,216.0 | 7,897.0 | 7,860.0 | 8,138.0 | 9,275.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,045.0 | 2,786.0 | - | 2,796.0 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 22,153.0 | 22,179.0 | 22,167.0 | 22,226.0 | 28,753.0 | 28,673.0 | 28,946.0 | 29,501.0 | 30,390.0 | 30,459.0 | 30,310.0 | 30,888.0 | 30,833.0 | 30,574.0 | 31,176.0 | 31,440.0 | 31,296.0 | 31,386.0 | ||||||||||||||||||||||
| Intangible Assets | 37,387.0 | 37,529.0 | 37,545.0 | 37,782.0 | 40,147.0 | 40,099.0 | 41,802.0 | 42,347.0 | 42,296.0 | 42,448.0 | 42,314.0 | 42,665.0 | 42,649.0 | 42,354.0 | 42,960.0 | 43,640.0 | 43,542.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,592.0 | 4,633.0 | 4,851.0 | 5,081.0 | 4,759.0 | 4,708.0 | 2,479.0 | 2,381.0 | 2,354.0 | 2,381.0 | 2,381.0 | 2,398.0 | 2,394.0 | 2,787.0 | 2,834.0 | 2,907.0 | 2,756.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 82,046.0 | 81,786.0 | 81,695.0 | 81,581.0 | 90,274.0 | 88,287.0 | 88,566.0 | 88,797.0 | 90,309.0 | 90,339.0 | 89,656.0 | 90,943.0 | 90,513.0 | 89,992.0 | 91,676.0 | 93,864.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | 13.0 | - | - | 0.0 | 0.0 | 2.0 | 6.0 | 4.0 | 47.0 | 50.0 | 14.0 | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 1,408.0 | 1,455.0 | 1,371.0 | 1,350.0 | 1,442.0 | 1,451.0 | 1,442.0 | 1,385.0 | 1,475.0 | 1,781.0 | 1,672.0 | 2,235.0 | 2,330.0 | 2,113.0 | 1,990.0 | 2,485.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 8,938.0 | 8,778.0 | 8,863.0 | 8,624.0 | 7,235.0 | 7,253.0 | 7,728.0 | 7,486.0 | 7,571.0 | 8,037.0 | 7,804.0 | 8,954.0 | 9,028.0 | 8,686.0 | 9,119.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13,636.0 | - | 13,597.0 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 9,050.0 | 9,022.0 | 9,103.0 | 9,103.0 | 9,716.0 | 9,679.0 | 10,023.0 | 10,173.0 | 10,220.0 | 10,201.0 | 10,132.0 | 10,162.0 | 10,152.0 | 10,285.0 | 10,465.0 | 10,609.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,347.0 | 1,434.0 | 1,396.0 | 1,568.0 | 1,298.0 | 1,306.0 | 1,437.0 | 1,305.0 | 1,353.0 | 1,418.0 | 1,413.0 | 1,601.0 | 1,609.0 | 1,698.0 | 1,658.0 | 1,643.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 39,997.0 | 39,997.0 | 40,116.0 | 40,089.0 | 40,669.0 | 38,962.0 | 40,097.0 | 39,766.0 | 40,621.0 | 40,617.0 | 40,198.0 | 41,590.0 | 41,643.0 | 41,649.0 | 42,674.0 | 44,020.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | - | 12.0 | 12.0 | 12.0 | 12.0 | - | 12.0 | 4.0 | - | 4.0 | - |
| Additional Paid In Capital | 50,838.0 | 51,287.0 | 51,738.0 | 52,196.0 | 52,169.0 | 52,135.0 | 52,106.0 | 52,086.0 | 52,050.0 | 52,037.0 | 52,004.0 | 51,910.0 | 51,834.0 | 52,077.0 | 52,520.0 | 52,954.0 | ||||||||||||||||||||||||
| Retained Earnings | (3,831.0) | (4,629.0) | (5,280.0) | (5,895.0) | 2,404.0 | 2,171.0 | 521.0 | 1,297.0 | 1,680.0 | 1,367.0 | 1,104.0 | 831.0 | 489.0 | (208.0) | (640.0) | (905.0) | (1,682.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,448.0) | (2,370.0) | (2,384.0) | (2,319.0) | (2,693.0) | (2,915.0) | (2,547.0) | (2,738.0) | (2,669.0) | (2,604.0) | (2,863.0) | (2,748.0) | (2,810.0) | (3,004.0) | (2,410.0) | |||||||||||||||||||||||||
| Treasury Stock | 2,648.0 | 2,636.0 | 2,636.0 | 2,636.0 | 2,432.0 | 2,218.0 | 1,764.0 | 1,762.0 | 1,551.0 | 1,286.0 | 981.0 | 852.0 | 847.0 | 729.0 | 686.0 | 605.0 | 587.0 | 463.0 | ||||||||||||||||||||||
| Minority Interest | 113.0 | 113.0 | 122.0 | 127.0 | 138.0 | 134.0 | 135.0 | 126.0 | 131.0 | 162.0 | 158.0 | 160.0 | 152.0 | 158.0 | 166.0 | 153.0 | 150.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 41,923.0 | 41,664.0 | 41,450.0 | 41,358.0 | 49,460.0 | 49,185.0 | 48,328.0 | 48,895.0 | 49,522.0 | 49,526.0 | 49,276.0 | 49,153.0 | 48,678.0 | 48,148.0 | 48,796.0 | 49,644.0 | ||||||||||||||||||||||||
| Total Equity | 42,036.0 | 41,777.0 | 41,572.0 | 41,485.0 | 49,598.0 | 49,319.0 | 48,463.0 | 49,021.0 | 49,653.0 | 49,688.0 | 49,434.0 | 49,313.0 | 48,830.0 | 48,306.0 | 48,962.0 | 49,797.0 | 49,448.0 | 50,238.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 13.0 | - | - | 0.0 | 0.0 | 2.0 | 6.0 | 4.0 | 47.0 | 50.0 | 14.0 | 1.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 15.0 | 1.0 | 2.0 | 21.0 | - | 909.0 | 645.0 | 645.0 | - | - | - | 13,638.0 | - | 13,656.0 | - |
| Net debt | - | - | - | - | - | - | (1,271.0) | - | - | (1,400.0) | (1,052.0) | (824.0) | (1,034.0) | (993.0) | (1,471.0) | (2,928.0) | (3,431.0) | (2,272.0) | ||||||||||||||||||||||
| Working Capital | 1,743.0 | 1,349.0 | 1,125.0 | 617.0 | 2,223.0 | 402.0 | 474.0 | 44.0 | 662.0 | (108.0) | 34.0 | (738.0) | (1,131.0) | (826.0) | (981.0) | 211.0 | (70.0) | |||||||||||||||||||||||
| Book Value | 41,923.0 | 41,664.0 | 41,450.0 | 41,358.0 | 49,460.0 | 49,185.0 | 48,328.0 | 48,895.0 | 49,522.0 | 49,526.0 | 49,276.0 | 49,153.0 | 48,678.0 | 48,148.0 | 48,796.0 | 49,644.0 | 49,298.0 | 50,089.0 | ||||||||||||||||||||||
| Tangible Book Value | (17,617.0) | (18,044.0) | (18,262.0) | (18,650.0) | (19,440.0) | (19,587.0) | (22,420.0) | (22,953.0) | (23,164.0) | (23,381.0) | (23,348.0) | (24,400.0) | (24,804.0) | (24,780.0) | (25,340.0) | (25,436.0) | (25,540.0) | |||||||||||||||||||||||
| 215.0 |
| 234.0 |
| 240.0 |
| 136.0 |
| 132.0 |
| 384.0 |
| 400.0 |
| 349.0 |
| - |
| - |
| - |
| - |
| Other Current Assets | 588.0 | 583.0 | 569.0 | 842.0 | 716.0 | 574.0 | 618.0 | 1,221.0 | 611.0 | 707.0 | - | 581.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,127.0 | 7,655.0 | 7,929.0 | 7,897.0 | 8,994.0 | 10,822.0 | 8,097.0 | 9,075.0 | 9,039.0 | 8,753.0 | - | 4,915.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,187.0 |
| 2,584.0 |
| - |
| 1,830.0 |
| - |
| 431.0 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 7,055.0 | 7,078.0 | 6,689.0 | 6,688.0 | - | 2,365.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 22,179.0 | 28,673.0 | 30,459.0 | 30,833.0 | 31,296.0 | 33,089.0 | 35,546.0 | 36,503.0 | 44,301.0 | 44,125.0 | 30,500.0 | 14,959.0 | - |
| Intangible Assets | 37,529.0 | 40,099.0 | 42,448.0 | 42,649.0 | 43,542.0 | 46,667.0 | 48,652.0 | 49,468.0 | 59,313.0 | 59,297.0 | - | 13,188.0 | - |
| Operating Lease Right Of Use Assets | 520.0 | 539.0 | 574.0 | 668.0 | 569.0 | 562.0 | 542.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4,633.0 | 4,708.0 | 2,381.0 | 2,394.0 | 2,756.0 | 2,376.0 | 2,100.0 | 1,337.0 | 1,604.0 | 1,617.0 | - | 1,144.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 81,786.0 | 88,287.0 | 90,339.0 | 90,513.0 | 93,394.0 | 99,830.0 | 101,450.0 | 103,461.0 | 120,946.0 | 120,480.0 | - | 36,571.0 | - |
| - |
| 0.0 |
| 6.0 |
| 14.0 |
| 6.0 |
| 6.0 |
| 21.0 |
| 909.0 |
| 645.0 |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 126.0 | 117.0 | 116.0 | 125.0 | 133.0 | 135.0 | 147.0 | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1,455.0 | 1,451.0 | 1,781.0 | 2,330.0 | 1,944.0 | 2,086.0 | 1,804.0 | 1,767.0 | 1,905.0 | 1,238.0 | - | 730.0 | - |
| Total Current Liabilities | 8,778.0 | 7,253.0 | 8,037.0 | 9,028.0 | 9,064.0 | 8,061.0 | 7,875.0 | 7,503.0 | 9,641.0 | 9,501.0 | - | 3,092.0 | - |
| 464.0 |
| 501.0 |
| 585.0 |
| 484.0 |
| 475.0 |
| 454.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 9,022.0 | 9,679.0 | 10,201.0 | 10,152.0 | 10,536.0 | 11,462.0 | 11,878.0 | 12,202.0 | 20,873.0 | 20,848.0 | - | 3,867.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,434.0 | 1,306.0 | 1,418.0 | 1,609.0 | 1,542.0 | 1,745.0 | 1,459.0 | 902.0 | 851.0 | 806.0 | - | 282.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 39,997.0 | 38,962.0 | 40,617.0 | 41,643.0 | 43,942.0 | 49,587.0 | 49,701.0 | 51,683.0 | 63,128.0 | 62,906.0 | - | 20,886.0 | - |
| 52,135.0 |
| 52,037.0 |
| 51,834.0 |
| 53,379.0 |
| 55,096.0 |
| 56,828.0 |
| 58,723.0 |
| 58,565.0 |
| 58,593.0 |
| - |
| 7,320.0 |
| - |
| Retained Earnings | (4,629.0) | 2,171.0 | 1,367.0 | 489.0 | (1,682.0) | (2,694.0) | (3,060.0) | (4,853.0) | 705.0 | 588.0 | - | 0.0 | - |
| Accumulated Other Comprehensive Income | (2,370.0) | (2,915.0) | (2,604.0) | (2,810.0) | (1,824.0) | (1,967.0) | (1,886.0) | (1,943.0) | (1,453.0) | (1,628.0) | - | (574.0) | - |
| Treasury Stock | 2,636.0 | 2,218.0 | 1,286.0 | 847.0 | 587.0 | 344.0 | 271.0 | 282.0 | 223.0 | 207.0 | - | 0.0 | - |
| Minority Interest | 113.0 | 134.0 | 162.0 | 152.0 | 150.0 | 140.0 | 126.0 | 118.0 | 212.0 | 216.0 | - | 219.0 | - |
| Total Stockholders Equity | 41,664.0 | 49,185.0 | 49,526.0 | 48,678.0 | 49,298.0 | 50,103.0 | 51,623.0 | 51,657.0 | 57,606.0 | 57,358.0 | - | 7,117.0 | 8,192.0 |
| Total Equity | 41,777.0 | 49,319.0 | 49,688.0 | 48,830.0 | 49,448.0 | 50,243.0 | 51,749.0 | 51,775.0 | 57,818.0 | 57,460.0 | - | 7,336.0 | 8,192.0 |
| - |
| (1,400.0) |
| (1,034.0) |
| (3,431.0) |
| (3,411.0) |
| (2,273.0) |
| (1,109.0) |
| (2,333.0) |
| (3,559.0) |
| - |
| - |
| - |
| Working Capital | 1,349.0 | 402.0 | (108.0) | (1,131.0) | (70.0) | 2,761.0 | 222.0 | 1,572.0 | (602.0) | (748.0) | - | 1,823.0 | - |
| Book Value | 41,664.0 | 49,185.0 | 49,526.0 | 48,678.0 | 49,298.0 | 50,103.0 | 51,623.0 | 51,657.0 | 57,606.0 | 57,358.0 | - | 7,117.0 | 8,192.0 |
| Tangible Book Value | (18,044.0) | (19,587.0) | (23,381.0) | (24,804.0) | (25,540.0) | (29,653.0) | (32,575.0) | (34,314.0) | (46,008.0) | (46,064.0) | - | (21,030.0) | - |
| 158.0 |
| 149.0 |
| 136.0 |
| 132.0 |
| 382.0 |
| 471.0 |
| 485.0 |
| 384.0 |
| 415.0 |
| 395.0 |
| 384.0 |
| 400.0 |
| - |
| 349.0 |
| - |
| - |
| - |
| - |
| - |
| 191.0 |
| - |
| 139.0 |
| - |
| 603.0 |
| 624.0 |
| 621.0 |
| 574.0 |
| 401.0 |
| 504.0 |
| 535.0 |
| 618.0 |
| 1,124.0 |
| 1,058.0 |
| 1,116.0 |
| 1,221.0 |
| - |
| 611.0 |
| 967.0 |
| 969.0 |
| 977.0 |
| - |
| 1,380.0 |
| 68.0 |
| - |
| 581.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,994.0 |
| 9,557.0 |
| 11,385.0 |
| 13,136.0 |
| 10,822.0 |
| 10,065.0 |
| 8,776.0 |
| 11,708.0 |
| 8,097.0 |
| 9,125.0 |
| 9,168.0 |
| 8,835.0 |
| 9,075.0 |
| - |
| 9,039.0 |
| 8,753.0 |
| 9,347.0 |
| 9,812.0 |
| - |
| 10,411.0 |
| 4,589.0 |
| - |
| 4,915.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.0 |
| 533.0 |
| - |
| 431.0 |
| - |
| - |
| - |
| - |
| - |
| 6,558.0 |
| 6,777.0 |
| 6,813.0 |
| 7,055.0 |
| 6,926.0 |
| 7,023.0 |
| 7,031.0 |
| 7,078.0 |
| - |
| 6,689.0 |
| 6,688.0 |
| 6,423.0 |
| 6,434.0 |
| - |
| 6,432.0 |
| 2,253.0 |
| - |
| 2,365.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,477.0 |
| 31,447.0 |
| 33,089.0 |
| 32,861.0 |
| 33,310.0 |
| 35,062.0 |
| 35,546.0 |
| 35,826.0 |
| 35,989.0 |
| 36,091.0 |
| 36,503.0 |
| 19.0 |
| 44,301.0 |
| 44,125.0 |
| 44,641.0 |
| 43,542.0 |
| 30,500.0 |
| 46,750.0 |
| 14,741.0 |
| - |
| 14,959.0 |
| - |
| 44,803.0 |
| 44,941.0 |
| 45,021.0 |
| 46,667.0 |
| 46,418.0 |
| 47,202.0 |
| 48,259.0 |
| 48,652.0 |
| 48,714.0 |
| 48,943.0 |
| 49,553.0 |
| 49,468.0 |
| - |
| 59,313.0 |
| 59,297.0 |
| 59,762.0 |
| 62,049.0 |
| - |
| 56,693.0 |
| 1,244.0 |
| - |
| 13,188.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 557.0 |
| 574.0 |
| 604.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,563.0 |
| 2,624.0 |
| 2,481.0 |
| 2,376.0 |
| 2,220.0 |
| 2,241.0 |
| 2,231.0 |
| 2,100.0 |
| 2,231.0 |
| 2,078.0 |
| 2,052.0 |
| 1,337.0 |
| - |
| 1,604.0 |
| 1,617.0 |
| 1,511.0 |
| 1,436.0 |
| - |
| 1,506.0 |
| 1,537.0 |
| - |
| 1,108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93,394.0 |
| 94,897.0 |
| 97,038.0 |
| 98,664.0 |
| 99,830.0 |
| 98,122.0 |
| 98,306.0 |
| 104,073.0 |
| 101,450.0 |
| 102,822.0 |
| 103,201.0 |
| 103,562.0 |
| 103,461.0 |
| - |
| 120,946.0 |
| 120,480.0 |
| 121,684.0 |
| 123,273.0 |
| - |
| 121,792.0 |
| 36,062.0 |
| - |
| 36,535.0 |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 15.0 |
| 1.0 |
| 2.0 |
| 21.0 |
| - |
| 909.0 |
| 645.0 |
| 645.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.0 |
| 158.0 |
| 164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171.0 |
| - |
| 167.0 |
| - |
| 2,485.0 |
| 1,841.0 |
| 2,577.0 |
| 1,824.0 |
| 2,200.0 |
| 1,755.0 |
| 2,083.0 |
| 1,664.0 |
| 1,804.0 |
| 1,658.0 |
| 1,446.0 |
| 1,575.0 |
| 1,767.0 |
| - |
| 1,905.0 |
| 1,238.0 |
| 1,263.0 |
| 1,291.0 |
| - |
| 1,484.0 |
| 436.0 |
| - |
| 897.0 |
| - |
| 9,064.0 |
| 9,064.0 |
| 8,455.0 |
| 9,879.0 |
| 7,570.0 |
| 8,061.0 |
| 7,694.0 |
| 8,050.0 |
| 7,934.0 |
| 7,875.0 |
| 9,112.0 |
| 7,797.0 |
| 7,972.0 |
| 7,503.0 |
| - |
| 9,641.0 |
| 9,501.0 |
| 9,593.0 |
| 6,730.0 |
| - |
| 5,746.0 |
| 2,653.0 |
| - |
| 3,092.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 467.0 |
| 477.0 |
| 503.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,536.0 |
| 11,389.0 |
| 11,377.0 |
| 11,619.0 |
| 11,462.0 |
| 11,461.0 |
| 11,374.0 |
| 11,839.0 |
| 11,878.0 |
| 12,010.0 |
| 12,128.0 |
| 12,161.0 |
| 12,202.0 |
| - |
| 20,873.0 |
| 20,848.0 |
| 20,900.0 |
| 21,659.0 |
| - |
| 19,684.0 |
| 3,843.0 |
| - |
| 3,867.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,542.0 |
| 1,638.0 |
| 1,847.0 |
| 1,726.0 |
| 1,751.0 |
| 1,496.0 |
| 1,370.0 |
| 1,395.0 |
| 1,459.0 |
| 1,467.0 |
| 1,459.0 |
| 1,483.0 |
| 902.0 |
| - |
| 851.0 |
| 806.0 |
| 801.0 |
| 737.0 |
| - |
| 734.0 |
| 448.0 |
| - |
| 289.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,108.0 |
| - |
| 17,986.0 |
| - |
| 43,942.0 |
| 44,659.0 |
| 46,896.0 |
| 48,233.0 |
| 49,587.0 |
| 48,783.0 |
| 49,141.0 |
| 52,949.0 |
| 49,701.0 |
| 51,016.0 |
| 51,524.0 |
| 51,727.0 |
| 51,683.0 |
| - |
| 63,128.0 |
| 62,906.0 |
| 63,637.0 |
| 56,673.0 |
| - |
| 54,433.0 |
| 29,108.0 |
| - |
| 20,850.0 |
| - |
| 53,379.0 |
| 53,823.0 |
| 54,255.0 |
| 54,678.0 |
| 55,096.0 |
| 55,544.0 |
| 55,990.0 |
| 56,378.0 |
| 56,828.0 |
| 57,293.0 |
| 57,769.0 |
| 58,252.0 |
| 58,723.0 |
| - |
| 58,565.0 |
| 58,593.0 |
| 58,525.0 |
| 58,438.0 |
| - |
| 59,622.0 |
| 7,454.0 |
| - |
| 7,320.0 |
| - |
| (1,425.0) |
| (2,158.0) |
| (2,131.0) |
| (2,694.0) |
| (3,739.0) |
| (4,336.0) |
| (2,686.0) |
| (3,060.0) |
| (3,241.0) |
| (4,140.0) |
| (4,586.0) |
| (4,853.0) |
| - |
| 705.0 |
| 588.0 |
| 263.0 |
| 193.0 |
| - |
| (196.0) |
| 0.0 |
| - |
| 0.0 |
| - |
| (1,812.0) |
| (1,824.0) |
| (1,858.0) |
| (1,720.0) |
| (1,898.0) |
| (1,967.0) |
| (2,258.0) |
| (2,296.0) |
| (2,426.0) |
| (1,886.0) |
| (2,126.0) |
| (1,807.0) |
| (1,684.0) |
| (1,943.0) |
| - |
| (1,453.0) |
| (1,628.0) |
| (933.0) |
| (560.0) |
| - |
| (613.0) |
| (719.0) |
| - |
| (574.0) |
| - |
| 392.0 |
| 373.0 |
| 344.0 |
| 341.0 |
| 330.0 |
| 269.0 |
| 271.0 |
| 265.0 |
| 291.0 |
| 291.0 |
| 282.0 |
| - |
| 223.0 |
| 207.0 |
| 41.0 |
| 40.0 |
| - |
| 14.0 |
| - |
| - |
| 0.0 |
| - |
| 149.0 |
| 145.0 |
| 143.0 |
| 140.0 |
| 123.0 |
| 126.0 |
| 115.0 |
| 126.0 |
| 131.0 |
| 132.0 |
| 130.0 |
| 118.0 |
| - |
| 212.0 |
| 216.0 |
| 221.0 |
| 216.0 |
| - |
| 206.0 |
| 215.0 |
| - |
| 219.0 |
| - |
| 49,298.0 |
| 50,089.0 |
| 49,997.0 |
| 50,288.0 |
| 50,103.0 |
| 49,218.0 |
| 49,040.0 |
| 51,009.0 |
| 51,623.0 |
| 51,673.0 |
| 51,543.0 |
| 51,703.0 |
| 51,657.0 |
| - |
| 57,606.0 |
| 57,358.0 |
| 57,826.0 |
| 58,043.0 |
| - |
| 58,811.0 |
| 6,954.0 |
| - |
| 7,117.0 |
| - |
| 50,142.0 |
| 50,431.0 |
| 50,243.0 |
| 49,341.0 |
| 49,166.0 |
| 51,124.0 |
| 51,749.0 |
| 51,804.0 |
| 51,675.0 |
| 51,833.0 |
| 51,775.0 |
| - |
| 57,818.0 |
| 57,574.0 |
| 58,047.0 |
| 58,259.0 |
| - |
| 59,017.0 |
| 6,954.0 |
| - |
| 7,336.0 |
| - |
| (3,935.0) |
| (2,354.0) |
| (3,411.0) |
| (2,714.0) |
| (2,806.0) |
| (5,397.0) |
| (2,273.0) |
| (2,300.0) |
| (1,451.0) |
| (1,094.0) |
| (1,109.0) |
| - |
| (2,333.0) |
| (3,559.0) |
| (3,592.0) |
| - |
| - |
| - |
| 11,491.0 |
| - |
| 11,358.0 |
| - |
| 1,102.0 |
| 1,506.0 |
| 5,566.0 |
| 2,761.0 |
| 2,371.0 |
| 726.0 |
| 3,774.0 |
| 222.0 |
| 13.0 |
| 1,371.0 |
| 863.0 |
| 1,572.0 |
| - |
| (602.0) |
| (748.0) |
| (246.0) |
| 3,082.0 |
| - |
| 4,665.0 |
| 1,936.0 |
| - |
| 1,823.0 |
| - |
| 49,997.0 |
| 50,288.0 |
| 50,103.0 |
| 49,218.0 |
| 49,040.0 |
| 51,009.0 |
| 51,623.0 |
| 51,673.0 |
| 51,543.0 |
| 51,703.0 |
| 51,657.0 |
| - |
| 57,606.0 |
| 57,358.0 |
| 57,826.0 |
| 58,043.0 |
| - |
| 58,811.0 |
| 6,954.0 |
| - |
| 7,117.0 |
| - |
| (26,100.0) |
| (26,421.0) |
| (26,180.0) |
| (29,653.0) |
| (30,061.0) |
| (31,472.0) |
| (32,312.0) |
| (32,575.0) |
| (32,867.0) |
| (33,389.0) |
| (33,941.0) |
| (34,314.0) |
| - |
| (46,008.0) |
| (46,064.0) |
| (46,577.0) |
| (47,548.0) |
| - |
| (44,632.0) |
| (9,031.0) |
| - |
| (21,030.0) |
| - |