| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 5,056.0 | 4,850.0 | 4,664.0 | 5,436.0 | 2,823.0 | 3,754.0 | 2,700.0 | 4,466.0 | 617.0 | 524.0 | 147.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,056.0 | 4,850.0 | 4,664.0 | 5,436.0 | 2,823.0 | 3,754.0 | 2,700.0 | 4,466.0 | 617.0 | 524.0 | 147.0 |
| Receivables | |||||||||||
| Accounts Receivable | 4,966.0 | 4,622.0 | 4,718.0 | 4,559.0 | 4,499.0 | 4,167.0 | 4,322.0 | 4,297.0 | 1,710.0 | - | - |
| Current Assets | |||||||||||
| Inventory | 2,055.0 | 1,946.0 | 2,115.0 | 1,978.0 | 1,733.0 | 1,729.0 | 1,697.0 | 1,651.0 | 614.0 | - | - |
| Prepaid Expenses | 546.0 | 579.0 | 583.0 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 41,937.0 | 25,291.0 | - | - |
| Accumulated Depreciation | - | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 2,810.0 | 2,507.0 | 3,020.0 | 2,995.0 | 3,503.0 | 3,095.0 | 3,266.0 | 3,219.0 | 922.0 | - | - |
| Short Term Debt | 1,796.0 | 2,057.0 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 20,683.0 | 15,343.0 | 13,397.0 | 12,198.0 | 11,335.0 | 12,152.0 | 10,693.0 | 12,288.0 | 7,783.0 | - | - |
| Operating Lease Liabilities Non-Current | 667.0 | 606.0 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 4.0 | - | - |
| Additional Paid In Capital | 39,430.0 | 39,603.0 | 39,812.0 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 22,479.0 | 17,400.0 | 14,660.0 | 13,797.0 | 13,044.0 | 15,403.0 | 12,425.0 | 13,773.0 | 8,021.0 | - | - |
| Net debt | 17,423.0 | 12,550.0 | 9,996.0 | ||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,959.0 | 5,056.0 | 4,509.0 | 4,786.0 | 5,294.0 | 4,850.0 | 5,187.0 | 4,626.0 | 4,848.0 | 4,664.0 | 3,894.0 | 3,357.0 | 4,962.0 | 5,436.0 | ||||||||||||||||||||||||
| 597.0 |
| 527.0 |
| 516.0 |
| 516.0 |
| 533.0 |
| 185.0 |
| - |
| - |
| Other Current Assets | 979.0 | 1,264.0 | 927.0 | 950.0 | 970.0 | 1,112.0 | 1,265.0 | 1,077.0 | 344.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,325.0 | 12,945.0 | 12,620.0 | 13,047.0 | 10,159.0 | 10,924.0 | 10,352.0 | 17,272.0 | 3,285.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,220.0 |
| 13,466.0 |
| - |
| - |
| Property,Plant & Equipment Net | 28,260.0 | 24,775.0 | 24,552.0 | 23,548.0 | 26,003.0 | 28,711.0 | 29,064.0 | 29,717.0 | 11,825.0 | 11,249.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,015.0 | 2,130.0 | 2,190.0 | 2,350.0 | 2,619.0 | 2,061.0 | 2,027.0 | 1,838.0 | 727.0 | - | - |
| Goodwill | 27,927.0 | 25,937.0 | 26,751.0 | 25,817.0 | 27,038.0 | 28,201.0 | 27,019.0 | 26,874.0 | 3,233.0 | 3,117.0 | - |
| Intangible Assets | 11,871.0 | 11,330.0 | 12,399.0 | 12,420.0 | 13,802.0 | 16,184.0 | 16,137.0 | 16,223.0 | 785.0 | - | - |
| Operating Lease Right Of Use Assets | 886.0 | 800.0 | 759.0 | 726.0 | 853.0 | 935.0 | 1,025.0 | - | - | - | - |
| Deferred Tax Assets | 423.0 | 428.0 | 226.0 | 230.0 | 242.0 | 268.0 | 243.0 | 510.0 | 198.0 | - | - |
| Other Non-Current Assets | 3,419.0 | 3,030.0 | 2,299.0 | 2,476.0 | 1,984.0 | 2,148.0 | 2,013.0 | 1,462.0 | 581.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 86,817.0 | 80,147.0 | 80,811.0 | 79,658.0 | 81,605.0 | 88,229.0 | 86,612.0 | 93,386.0 | 20,436.0 | - | - |
| 1,263.0 |
| 1,599.0 |
| 1,709.0 |
| 3,251.0 |
| 1,732.0 |
| 1,485.0 |
| 238.0 |
| - |
| - |
| Deferred Revenue Current | 1,231.0 | 1,194.0 | 1,901.0 | 3,073.0 | 2,940.0 | 1,769.0 | 1,758.0 | 1,546.0 | 0.0 | - | - |
| Operating Lease Liabilities Current | 199.0 | 176.0 | 177.0 | 181.0 | 215.0 | 237.0 | 260.0 | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 4,171.0 | 3,926.0 | 4,156.0 | 4,082.0 | 3,899.0 | 4,332.0 | 3,503.0 | 3,758.0 | 926.0 | - | - |
| Total Current Liabilities | 15,198.0 | 14,544.0 | 15,717.0 | 16,479.0 | 13,643.0 | 13,740.0 | 12,160.0 | 12,956.0 | 3,307.0 | - | - |
| 572.0 |
| 540.0 |
| 618.0 |
| 669.0 |
| 716.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1,284.0 | 1,098.0 | 1,049.0 | 913.0 | - | - | - | 7,611.0 | 1,236.0 | - | - |
| Deferred Tax Liabilities | 5,556.0 | 5,659.0 | 5,749.0 | 5,886.0 | 6,239.0 | 6,704.0 | 6,889.0 | 7,432.0 | 1,167.0 | - | - |
| Pension Obligations | 473.0 | 519.0 | 693.0 | 640.0 | 1,802.0 | 2,963.0 | 2,548.0 | 2,004.0 | 851.0 | - | - |
| Other Non-Current Liabilities | 4,355.0 | 4,015.0 | 3,804.0 | 2,795.0 | 4,188.0 | 5,519.0 | 4,888.0 | 3,435.0 | 1,588.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 47,076.0 | 40,659.0 | 39,716.0 | 38,271.0 | 36,164.0 | 38,647.0 | 34,977.0 | 36,290.0 | 13,914.0 | - | - |
| 40,005.0 |
| 40,180.0 |
| 40,202.0 |
| 40,201.0 |
| 40,151.0 |
| 4,084.0 |
| - |
| - |
| Retained Earnings | 16,608.0 | 12,634.0 | 8,845.0 | 20,541.0 | 18,710.0 | 17,178.0 | 16,842.0 | 16,529.0 | 13,224.0 | - | - |
| Accumulated Other Comprehensive Income | (6,233.0) | (6,894.0) | (5,805.0) | (5,782.0) | (5,048.0) | (4,690.0) | (4,814.0) | (4,456.0) | (4,098.0) | - | - |
| Treasury Stock | - | - | - | 14,737.0 | 9,808.0 | 5,374.0 | 3,156.0 | 629.0 | 7,196.0 | - | - |
| Minority Interest | 1,483.0 | 1,383.0 | 1,362.0 | 1,346.0 | 1,393.0 | 2,252.0 | 2,448.0 | 5,484.0 | 493.0 | - | - |
| Total Stockholders Equity | 38,245.0 | 38,092.0 | 39,720.0 | 40,028.0 | 44,035.0 | 47,317.0 | 49,074.0 | 51,596.0 | 6,018.0 | 5,441.0 | 4,793.0 |
| Total Equity | 39,728.0 | 39,475.0 | 41,082.0 | 41,374.0 | 45,428.0 | 49,569.0 | 51,522.0 | 57,080.0 | 6,511.0 | 5,441.0 | 4,793.0 |
| 8,361.0 |
| 10,221.0 |
| 11,649.0 |
| 9,725.0 |
| 9,307.0 |
| 7,404.0 |
| - |
| - |
| Working Capital | (1,873.0) | (1,599.0) | (3,097.0) | (3,432.0) | (3,484.0) | (2,816.0) | (1,808.0) | 4,316.0 | (22.0) | - | - |
| Book Value | 38,245.0 | 38,092.0 | 39,720.0 | 40,028.0 | 44,035.0 | 47,317.0 | 49,074.0 | 51,596.0 | 6,018.0 | 5,441.0 | 4,793.0 |
| Tangible Book Value | (1,553.0) | 825.0 | 570.0 | 1,791.0 | 3,195.0 | 2,932.0 | 5,918.0 | 8,499.0 | 2,000.0 | 2,324.0 | - |
| 3,756.0 |
| 3,655.0 |
| 4,464.0 |
| 2,823.0 |
| 4,700.0 |
| 3,137.0 |
| 4,096.0 |
| 3,754.0 |
| 5,199.0 |
| 4,941.0 |
| 4,014.0 |
| 2,700.0 |
| 2,120.0 |
| 2,686.0 |
| 5,791.0 |
| 4,466.0 |
| 0.1 |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 524.0 |
| 147.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,959.0 | 5,056.0 | 4,509.0 | 4,786.0 | 5,294.0 | 4,850.0 | 5,187.0 | 4,626.0 | 4,848.0 | 4,664.0 | 3,894.0 | 3,357.0 | 4,962.0 | 5,436.0 | 3,756.0 | 3,655.0 | 4,464.0 | 2,823.0 | 4,700.0 | 3,137.0 | 4,096.0 | 3,754.0 | 5,199.0 | 4,941.0 | 4,014.0 | 2,700.0 | 2,120.0 | 2,686.0 | 5,791.0 | 4,466.0 | 0.1 | - | - | 0.1 | 0.1 | - | 524.0 | 147.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,321.0 | 4,966.0 | 5,331.0 | 5,230.0 | 4,950.0 | 4,622.0 | 4,871.0 | 5,001.0 | 5,009.0 | 4,718.0 | 4,692.0 | 4,799.0 | 4,753.0 | 4,559.0 | 4,599.0 | 4,803.0 | 4,845.0 | 4,499.0 | 4,367.0 | 4,342.0 | 4,139.0 | 4,167.0 | 4,033.0 | 3,994.0 | 4,084.0 | 4,322.0 | 4,238.0 | 4,483.0 | 4,390.0 | 4,297.0 | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | 2,079.0 | 2,055.0 | 2,128.0 | 2,122.0 | 1,984.0 | 1,946.0 | 2,087.0 | 2,094.0 | 2,100.0 | 2,115.0 | 2,078.0 | 2,079.0 | 2,054.0 | 1,978.0 | 1,855.0 | 1,786.0 | 1,766.0 | 1,733.0 | 1,694.0 | 1,692.0 | 1,695.0 | 1,729.0 | 1,733.0 | 1,715.0 | 1,689.0 | 1,697.0 | 1,653.0 | 1,708.0 | 1,667.0 | 1,651.0 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Current Assets | 1,071.0 | 979.0 | 1,135.0 | 1,229.0 | 1,076.0 | 1,264.0 | 1,060.0 | 896.0 | 928.0 | 927.0 | 922.0 | 1,020.0 | 960.0 | 950.0 | 889.0 | 950.0 | 1,082.0 | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Assets | 12,751.0 | 13,325.0 | 13,331.0 | 13,627.0 | 13,597.0 | 12,945.0 | 13,460.0 | 12,843.0 | 13,102.0 | 12,620.0 | 11,737.0 | 11,411.0 | 12,904.0 | 13,047.0 | 11,203.0 | 11,272.0 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Goodwill | 27,882.0 | 27,927.0 | 27,828.0 | 27,812.0 | 26,507.0 | 25,937.0 | 27,108.0 | 26,365.0 | 26,289.0 | 26,751.0 | 25,955.0 | 26,456.0 | 26,418.0 | 25,817.0 | 24,565.0 | 25,678.0 | 26,822.0 | 27,038.0 | ||||||||||||||||||||
| Intangible Assets | 11,673.0 | 11,871.0 | 11,931.0 | 12,082.0 | 11,561.0 | 11,330.0 | 12,113.0 | 11,851.0 | 12,001.0 | 12,399.0 | 12,092.0 | 12,510.0 | 12,638.0 | 12,420.0 | 11,810.0 | 12,634.0 | 13,506.0 | |||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Assets | 5,445.0 | 5,434.0 | 5,368.0 | 5,629.0 | 5,329.0 | 5,160.0 | 4,741.0 | 4,581.0 | 4,537.0 | 4,489.0 | 4,419.0 | 4,533.0 | 4,552.0 | 4,826.0 | 4,159.0 | 4,308.0 | 4,587.0 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 86,315.0 | 86,817.0 | 85,993.0 | 86,078.0 | 82,704.0 | 80,147.0 | 82,546.0 | 80,215.0 | 80,347.0 | 80,811.0 | 77,827.0 | 78,718.0 | 80,308.0 | 79,658.0 | 74,323.0 | 77,885.0 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,659.0 | 2,810.0 | 2,646.0 | 2,593.0 | 2,446.0 | 2,507.0 | 2,845.0 | 2,859.0 | 2,885.0 | 3,020.0 | 2,750.0 | 2,977.0 | 2,941.0 | 2,995.0 | 3,067.0 | 3,360.0 | 3,387.0 | 3,503.0 | 3,069.0 | 3,143.0 | 2,945.0 | 3,095.0 | 2,903.0 | 2,816.0 | 2,965.0 | 3,266.0 | 3,071.0 | 3,358.0 | 3,166.0 | 3,219.0 | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,636.0 | 1,796.0 | 2,371.0 | 1,340.0 | 1,824.0 | 2,057.0 | 1,278.0 | 1,261.0 | 1,046.0 | 1,263.0 | 922.0 | 944.0 | 1,696.0 | 1,599.0 | 3,179.0 | 3,215.0 | 2,549.0 | |||||||||||||||||||||
| Deferred Revenue Current | 1,168.0 | 1,231.0 | 1,279.0 | 1,261.0 | 1,196.0 | 1,194.0 | 1,727.0 | 1,767.0 | 1,827.0 | 1,901.0 | 1,985.0 | 3,246.0 | 3,070.0 | 3,073.0 | 2,902.0 | 2,933.0 | ||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Current Liabilities | 5,106.0 | 4,851.0 | 4,934.0 | 4,641.0 | 4,554.0 | 4,563.0 | 4,690.0 | 4,291.0 | 4,585.0 | 4,820.0 | 4,656.0 | 4,367.0 | 4,741.0 | 4,695.0 | 4,362.0 | 4,136.0 | ||||||||||||||||||||||
| Total Current Liabilities | 15,391.0 | 15,198.0 | 16,192.0 | 14,714.0 | 14,485.0 | 14,544.0 | 14,049.0 | 13,504.0 | 14,389.0 | 15,717.0 | 14,162.0 | 14,552.0 | 17,785.0 | 16,479.0 | 15,061.0 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,859.0 | 20,683.0 | 18,592.0 | 19,701.0 | 17,608.0 | 15,343.0 | 17,475.0 | 16,931.0 | 15,227.0 | 13,397.0 | 13,232.0 | 13,528.0 | 11,744.0 | 12,198.0 | 12,159.0 | 12,828.0 | 13,907.0 | 13,044.0 | 13,832.0 | 11,811.0 | 12,474.0 | 12,903.0 | 13,779.0 | 13,801.0 | 12,027.0 | 12,224.0 | 11,992.0 | 12,482.0 | 13,207.0 | 13,811.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,288.0 | 1,284.0 | 1,254.0 | 1,233.0 | 1,203.0 | 1,098.0 | 1,064.0 | 1,053.0 | 1,074.0 | 1,049.0 | 960.0 | 950.0 | 927.0 | 913.0 | 897.0 | 873.0 | ||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Liabilities | 10,973.0 | 11,195.0 | 11,123.0 | 11,677.0 | 11,148.0 | 10,772.0 | 10,419.0 | 10,229.0 | 10,502.0 | 10,602.0 | 10,195.0 | 9,390.0 | 9,443.0 | 9,594.0 | 9,715.0 | 10,373.0 | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 46,223.0 | 47,076.0 | 45,907.0 | 46,092.0 | 43,241.0 | 40,659.0 | 41,943.0 | 40,664.0 | 40,118.0 | 39,716.0 | 37,589.0 | 37,470.0 | 38,972.0 | 38,271.0 | 35,384.0 | 36,845.0 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 39,177.0 | 39,430.0 | 39,405.0 | 39,411.0 | 39,408.0 | 39,603.0 | 39,573.0 | 39,560.0 | 39,570.0 | 39,812.0 | 39,803.0 | 39,797.0 | 39,859.0 | 40,005.0 | 40,011.0 | 39,978.0 | ||||||||||||||||||||||
| Retained Earnings | 17,639.0 | 16,608.0 | 15,796.0 | 14,595.0 | 13,545.0 | 12,634.0 | 11,585.0 | 10,721.0 | 9,708.0 | 8,845.0 | 7,940.0 | 7,024.0 | 6,092.0 | 20,541.0 | 19,845.0 | 19,159.0 | 19,387.0 | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6,147.0) | (6,233.0) | (6,409.0) | (6,250.0) | (6,768.0) | (6,894.0) | (6,059.0) | (6,794.0) | (6,528.0) | (5,805.0) | (6,676.0) | (5,899.0) | (5,810.0) | (5,782.0) | (8,094.0) | |||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,135.0 | 12,998.0 | 11,459.0 | 9,808.0 | ||||||||||||||||||||
| Minority Interest | 1,513.0 | 1,483.0 | 1,457.0 | 1,458.0 | 1,418.0 | 1,383.0 | 1,417.0 | 1,359.0 | 1,387.0 | 1,362.0 | 1,327.0 | 1,324.0 | 1,353.0 | 1,346.0 | 1,298.0 | 1,353.0 | 1,414.0 | |||||||||||||||||||||
| Total Stockholders Equity | 38,566.0 | 38,245.0 | 38,616.0 | 38,515.0 | 38,032.0 | 38,092.0 | 39,173.0 | 38,179.0 | 38,829.0 | 39,720.0 | 38,898.0 | 39,911.0 | 39,970.0 | 40,028.0 | 37,628.0 | 39,674.0 | ||||||||||||||||||||||
| Total Equity | 40,079.0 | 39,728.0 | 40,073.0 | 39,973.0 | 39,450.0 | 39,475.0 | 40,590.0 | 39,538.0 | 40,216.0 | 41,082.0 | 40,225.0 | 41,235.0 | 41,323.0 | 41,374.0 | 38,926.0 | 41,027.0 | 44,377.0 | 45,428.0 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 21,495.0 | 22,479.0 | 20,963.0 | 21,041.0 | 19,432.0 | 17,400.0 | 18,753.0 | 18,192.0 | 16,273.0 | 14,660.0 | 14,154.0 | 14,472.0 | 13,440.0 | 13,797.0 | 15,338.0 | 16,043.0 | 16,456.0 | 14,207.0 | 16,727.0 | 15,492.0 | 15,750.0 | 16,154.0 | 17,803.0 | 17,480.0 | 16,875.0 | 13,956.0 | 13,201.0 | 13,957.0 | 14,146.0 | 15,296.0 | - | - | - | - | - | - | - | - |
| Net debt | 17,536.0 | 17,423.0 | 16,454.0 | 16,255.0 | 14,138.0 | 12,550.0 | 13,566.0 | 13,566.0 | 11,425.0 | 9,996.0 | 10,260.0 | 11,115.0 | 8,478.0 | 8,361.0 | 11,582.0 | 12,388.0 | 11,992.0 | 11,384.0 | ||||||||||||||||||||
| Working Capital | (2,640.0) | (1,873.0) | (2,861.0) | (1,087.0) | (888.0) | (1,599.0) | (589.0) | (661.0) | (1,287.0) | (3,097.0) | (2,425.0) | (3,141.0) | (4,881.0) | (3,432.0) | (3,858.0) | (4,023.0) | (2,249.0) | |||||||||||||||||||||
| Book Value | 38,566.0 | 38,245.0 | 38,616.0 | 38,515.0 | 38,032.0 | 38,092.0 | 39,173.0 | 38,179.0 | 38,829.0 | 39,720.0 | 38,898.0 | 39,911.0 | 39,970.0 | 40,028.0 | 37,628.0 | 39,674.0 | 42,963.0 | 44,035.0 | ||||||||||||||||||||
| Tangible Book Value | (989.0) | (1,553.0) | (1,143.0) | (1,379.0) | (36.0) | 825.0 | (48.0) | (37.0) | 539.0 | 570.0 | 851.0 | 945.0 | 914.0 | 1,791.0 | 1,253.0 | 1,362.0 | 2,635.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 970.0 |
| 1,080.0 |
| 1,102.0 |
| 1,065.0 |
| 1,112.0 |
| 1,127.0 |
| 1,194.0 |
| 1,255.0 |
| 1,140.0 |
| 1,202.0 |
| 1,116.0 |
| 1,203.0 |
| 1,077.0 |
| 8.8 |
| - |
| - |
| 9.1 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,257.0 |
| 10,159.0 |
| 12,007.0 |
| 10,446.0 |
| 11,132.0 |
| 10,924.0 |
| 12,265.0 |
| 12,073.0 |
| 11,513.0 |
| 10,352.0 |
| 9,812.0 |
| 10,681.0 |
| 15,088.0 |
| 17,272.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,180.0 |
| 26,917.0 |
| 26,934.0 |
| 28,711.0 |
| 27,945.0 |
| 27,693.0 |
| 27,418.0 |
| 29,064.0 |
| 28,460.0 |
| 29,540.0 |
| 29,418.0 |
| 29,717.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,249.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,178.0 |
| 27,621.0 |
| 27,472.0 |
| 28,201.0 |
| 27,239.0 |
| 26,580.0 |
| 26,073.0 |
| 27,019.0 |
| 26,261.0 |
| 26,947.0 |
| 26,820.0 |
| 26,874.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,117.0 |
| - |
| 13,802.0 |
| 14,048.0 |
| 14,493.0 |
| 14,559.0 |
| 16,184.0 |
| 15,731.0 |
| 15,504.0 |
| 15,339.0 |
| 16,137.0 |
| 15,836.0 |
| 15,804.0 |
| 15,944.0 |
| 16,223.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 997.0 |
| 998.0 |
| 1,113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,603.0 |
| 4,778.0 |
| 4,868.0 |
| 4,896.0 |
| 4,209.0 |
| 4,029.0 |
| 4,006.0 |
| 4,026.0 |
| 4,040.0 |
| 4,025.0 |
| 4,217.0 |
| 4,371.0 |
| 3,300.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82,767.0 |
| 81,605.0 |
| 84,191.0 |
| 84,345.0 |
| 84,993.0 |
| 88,229.0 |
| 87,209.0 |
| 85,856.0 |
| 84,369.0 |
| 86,612.0 |
| 84,394.0 |
| 87,189.0 |
| 91,641.0 |
| 93,386.0 |
| 8.9 |
| - |
| - |
| 9.2 |
| 9.1 |
| - |
| - |
| - |
| 1,163.0 |
| 2,895.0 |
| 3,681.0 |
| 3,276.0 |
| 3,251.0 |
| 4,024.0 |
| 3,679.0 |
| 4,848.0 |
| 1,732.0 |
| 1,209.0 |
| 1,475.0 |
| 939.0 |
| 1,485.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,035.0 |
| 2,940.0 |
| 2,213.0 |
| 1,787.0 |
| 1,863.0 |
| 1,769.0 |
| 1,714.0 |
| 1,693.0 |
| 1,854.0 |
| 1,758.0 |
| 1,597.0 |
| 1,682.0 |
| 1,719.0 |
| 1,546.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| 249.0 |
| 271.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| 1.6 |
| 0.6 |
| - |
| - |
| - |
| 4,461.0 |
| 4,328.0 |
| 4,288.0 |
| 4,238.0 |
| 4,419.0 |
| 4,874.0 |
| 4,330.0 |
| 4,183.0 |
| 3,772.0 |
| 3,871.0 |
| 3,572.0 |
| 3,768.0 |
| 4,196.0 |
| 4,415.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,295.0 |
| 14,506.0 |
| 13,643.0 |
| 14,758.0 |
| 14,676.0 |
| 15,027.0 |
| 13,740.0 |
| 14,792.0 |
| 15,095.0 |
| 15,490.0 |
| 12,160.0 |
| 10,883.0 |
| 10,521.0 |
| 11,140.0 |
| 12,956.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 703.0 |
| 715.0 |
| 795.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 839.0 |
| 759.0 |
| 731.0 |
| 690.0 |
| 648.0 |
| 532.0 |
| 488.0 |
| 428.0 |
| 379.0 |
| 348.0 |
| 288.0 |
| 198.0 |
| 145.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,038.0 |
| 11,186.0 |
| 12,157.0 |
| 12,457.0 |
| 12,383.0 |
| 12,755.0 |
| 11,866.0 |
| 11,746.0 |
| 11,615.0 |
| 12,124.0 |
| 11,636.0 |
| 11,519.0 |
| 11,664.0 |
| 11,046.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,377.0 |
| 36,164.0 |
| 38,454.0 |
| 37,117.0 |
| 37,360.0 |
| 38,647.0 |
| 38,617.0 |
| 37,919.0 |
| 37,126.0 |
| 34,977.0 |
| 33,086.0 |
| 34,295.0 |
| 34,994.0 |
| 36,290.0 |
| (6,726.1) |
| - |
| - |
| (6,501.8) |
| 9.8 |
| - |
| - |
| - |
| 39,972.0 |
| 40,180.0 |
| 40,220.0 |
| 40,200.0 |
| 40,192.0 |
| 40,202.0 |
| 40,203.0 |
| 40,211.0 |
| 40,185.0 |
| 40,201.0 |
| 40,185.0 |
| 40,157.0 |
| 40,173.0 |
| 40,151.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 18,710.0 |
| 18,240.0 |
| 17,820.0 |
| 17,563.0 |
| 17,178.0 |
| 16,927.0 |
| 16,782.0 |
| 16,850.0 |
| 16,842.0 |
| 16,810.0 |
| 16,555.0 |
| 16,569.0 |
| 16,529.0 |
| (11.3) |
| - |
| - |
| (1.9) |
| (0.8) |
| - |
| - |
| - |
| (6,466.0) |
| (4,938.0) |
| (5,048.0) |
| (5,618.0) |
| (4,908.0) |
| (5,345.0) |
| (4,690.0) |
| (5,973.0) |
| (6,621.0) |
| (7,388.0) |
| (4,814.0) |
| (5,600.0) |
| (4,377.0) |
| (4,235.0) |
| (4,456.0) |
| 0.1 |
| - |
| - |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| 8,520.0 |
| 7,336.0 |
| 6,201.0 |
| 5,374.0 |
| 4,983.0 |
| 4,836.0 |
| 4,872.0 |
| 3,156.0 |
| 2,443.0 |
| 1,772.0 |
| 1,333.0 |
| 629.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,393.0 |
| 1,401.0 |
| 1,438.0 |
| 1,410.0 |
| 2,252.0 |
| 2,404.0 |
| 2,387.0 |
| 2,375.0 |
| 2,448.0 |
| 2,341.0 |
| 2,315.0 |
| 5,457.0 |
| 5,484.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,963.0 |
| 44,035.0 |
| 44,323.0 |
| 45,777.0 |
| 46,210.0 |
| 47,317.0 |
| 46,175.0 |
| 45,537.0 |
| 44,776.0 |
| 49,074.0 |
| 48,953.0 |
| 50,564.0 |
| 51,175.0 |
| 51,596.0 |
| (11.2) |
| 6,528.0 |
| 6,884.0 |
| (1.9) |
| (0.8) |
| - |
| 5,441.0 |
| 4,793.0 |
| 45,724.0 |
| 47,215.0 |
| 47,620.0 |
| 49,569.0 |
| 48,579.0 |
| 47,924.0 |
| 47,151.0 |
| 51,522.0 |
| 51,294.0 |
| 52,879.0 |
| 56,632.0 |
| 57,080.0 |
| 6,735.0 |
| 6,528.0 |
| 6,884.0 |
| 6,511.0 |
| (0.8) |
| - |
| 5,441.0 |
| 4,793.0 |
| 12,027.0 |
| 12,355.0 |
| 11,654.0 |
| 12,400.0 |
| 12,604.0 |
| 12,539.0 |
| 12,861.0 |
| 11,256.0 |
| 11,081.0 |
| 11,271.0 |
| 8,355.0 |
| 10,830.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,484.0) |
| (2,751.0) |
| (4,230.0) |
| (3,895.0) |
| (2,816.0) |
| (2,527.0) |
| (3,022.0) |
| (3,977.0) |
| (1,808.0) |
| (1,071.0) |
| 160.0 |
| 3,948.0 |
| 4,316.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44,323.0 |
| 45,777.0 |
| 46,210.0 |
| 47,317.0 |
| 46,175.0 |
| 45,537.0 |
| 44,776.0 |
| 49,074.0 |
| 48,953.0 |
| 50,564.0 |
| 51,175.0 |
| 51,596.0 |
| (11.2) |
| 6,528.0 |
| 6,884.0 |
| (1.9) |
| (0.8) |
| - |
| 5,441.0 |
| 4,793.0 |
| 3,195.0 |
| 3,097.0 |
| 3,663.0 |
| 4,179.0 |
| 2,932.0 |
| 3,205.0 |
| 3,453.0 |
| 3,364.0 |
| 5,918.0 |
| 6,856.0 |
| 7,813.0 |
| 8,411.0 |
| 8,499.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,324.0 |
| - |