| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 982.0 | 1,761.0 | 1,348.0 | 1,133.0 | 4,690.0 | 716.0 | 588.0 | 558.0 | 405.0 | 466.0 | 391.0 | 1,014.0 | 652.0 | 632.0 | 245.0 | 364.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 370.0 | 372.0 | 384.0 | 271.0 | 506.0 | 160.0 | 102.0 | 100.0 | 307.0 | 125.0 | 185.0 | 286.0 | 471.0 | 425.0 | 416.0 | - |
| Cash And Short Term Investments | 1,352.0 | 2,133.0 | 1,732.0 | 1,404.0 | 5,196.0 | 876.0 | 690.0 | 658.0 | 712.0 | 591.0 | 576.0 | 1,300.0 | 1,123.0 | 1,057.0 | 661.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1,090.0 | 94.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 17,300.0 | 17,409.0 | 18,532.0 | 17,605.0 | 16,193.0 | 13,179.0 | 11,393.0 | 10,458.0 | 9,458.0 | 8,911.0 | 9,127.0 | 8,355.0 | 8,321.0 | 8,249.0 | 8,209.0 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 34,911.0 | 36,959.0 | 36,702.0 | 36,079.0 | 36,940.0 | 36,918.0 | 35,913.0 | 35,443.0 | 35,074.0 | 34,332.0 | 33,345.0 | 32,268.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 9,762.0 | 9,290.0 | 10,524.0 | 11,354.0 | 10,884.0 | 7,659.0 | 6,590.0 | 6,651.0 | 5,633.0 | 5,124.0 | 5,008.0 | 4,352.0 | 4,351.0 | 4,287.0 | 4,109.0 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 39,819.0 | 35,319.0 | 33,270.0 | 24,285.0 | - | - | - | - | - | - | - | 7,627.0 | 6,573.0 | 5,080.0 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 39,819.0 | 35,319.0 | 33,769.0 | 24,285.0 | 0.0 | 1,941.0 | 1,137.0 | 510.0 | 43.0 | 0.0 | 386.0 | 7,627.0 | 6,573.0 | 5,080.0 | 987.0 | - |
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | 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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 786.0 | 982.0 | 621.0 | 3,054.0 | 3,271.0 | 4,360.0 | 3,237.0 | 1,210.0 | 3,494.0 | 2,950.0 | 3,192.0 | 1,482.0 | 3,414.0 | 1,133.0 | 6,121.0 | |||||||||||||||||||||||||
| 364.0 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,213.0 | 722.0 | 1,178.0 | 1,051.0 | 937.0 | 1,263.0 | 689.0 | 884.0 | 391.0 | 349.0 | 341.0 | 234.0 | 330.0 | 218.0 | 215.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 20,955.0 | 20,358.0 | 21,442.0 | 20,060.0 | 22,326.0 | 15,318.0 | 12,772.0 | 12,000.0 | 10,561.0 | 9,851.0 | 10,296.0 | 10,072.0 | 9,967.0 | 9,732.0 | 9,190.0 | - |
| - |
| - |
| Accumulated Depreciation | - | - | 17,344.0 | 17,888.0 | 17,547.0 | 17,310.0 | 17,219.0 | 16,969.0 | 16,336.0 | 15,409.0 | 14,240.0 | 12,362.0 | 11,256.0 | 9,769.0 | - | - |
| Property,Plant & Equipment Net | - | - | 17,567.0 | 19,071.0 | 19,155.0 | 18,769.0 | 19,721.0 | 19,949.0 | 19,577.0 | 20,034.0 | 20,834.0 | 21,970.0 | 22,089.0 | 22,499.0 | 22,722.0 | - |
| Long Term Investments | 319.0 | 277.0 | 121.0 | 199.0 | 200.0 | 372.0 | 408.0 | 366.0 | 222.0 | 354.0 | 279.0 | 504.0 | 1,008.0 | 277.0 | 253.0 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,945.0 | 311.0 | 311.0 | 311.0 | 311.0 | 303.0 | 1,307.0 | 1,082.0 | 154.0 | 154.0 | 155.0 | - | - | - | - | - |
| Intangible Assets | 5,908.0 | 277.0 | 169.0 | 388.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4,303.0 | 3,738.0 | 3,518.0 | 4,108.0 | 3,832.0 | 3,891.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 244.0 | 250.0 | 164.0 | 340.0 | 216.0 | 168.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 352.0 | 248.0 | 810.0 | 1,038.0 | 882.0 | 905.0 | 915.0 | 789.0 | 511.0 | 1,349.0 | 1,323.0 | 1,013.0 | 635.0 | 497.0 | 460.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 54,144.0 | 43,102.0 | 43,708.0 | 44,640.0 | 46,735.0 | 39,471.0 | 35,291.0 | 34,408.0 | 31,266.0 | 31,721.0 | 32,732.0 | 33,559.0 | 33,699.0 | 33,005.0 | 32,625.0 | - |
| - |
| Short Term Debt | - | - | 499.0 | 0.0 | 0.0 | 1,941.0 | 1,137.0 | 510.0 | 43.0 | 0.0 | 386.0 | - | - | 0.0 | 987.0 | - |
| Deferred Revenue Current | 1,477.0 | 1,358.0 | 1,603.0 | 1,914.0 | 1,608.0 | 1,219.0 | 1,378.0 | 1,253.0 | 1,078.0 | 979.0 | 892.0 | 801.0 | 707.0 | 683.0 | 674.0 | - |
| Operating Lease Liabilities Current | 713.0 | 563.0 | 522.0 | 636.0 | 541.0 | 501.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,285.0 | 1,008.0 | 1,109.0 | 1,561.0 | 1,350.0 | 684.0 | 747.0 | 790.0 | 820.0 | 773.0 | 785.0 | 613.0 | 667.0 | 577.0 | 434.0 | - |
| Other Current Liabilities | 3,795.0 | 3,952.0 | 3,488.0 | 3,207.0 | 3,235.0 | 2,581.0 | 1,950.0 | 1,975.0 | 1,857.0 | 1,920.0 | 1,756.0 | 1,533.0 | 1,358.0 | 1,256.0 | 1,322.0 | - |
| Total Current Liabilities | 19,463.0 | 18,757.0 | 19,511.0 | 19,668.0 | 18,730.0 | 15,182.0 | 12,096.0 | 11,974.0 | 10,492.0 | 9,348.0 | 8,876.0 | 7,891.0 | 7,119.0 | 7,355.0 | 7,560.0 | - |
| Operating Lease Liabilities Non-Current | 4,043.0 | 3,628.0 | 3,512.0 | 4,021.0 | 3,890.0 | 3,943.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,262.0 | 1,268.0 | 1,201.0 | 1,127.0 | 1,019.0 | 894.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,039.0 | 0.0 | - | - | - | - | - | - | - | 97.0 | 291.0 | 531.0 | 467.0 | 598.0 | 599.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 764.0 | 779.0 | 862.0 | 781.0 | 991.0 | 712.0 | 955.0 | 843.0 | 846.0 | 869.0 | 896.0 | 865.0 | 833.0 | 906.0 | 1,372.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 64,061.0 | 57,333.0 | 57,962.0 | 49,456.0 | 45,298.0 | 37,499.0 | 29,418.0 | 27,974.0 | 23,612.0 | 21,753.0 | 20,879.0 | 17,026.0 | 15,587.0 | 13,936.0 | 14,570.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (10,839.0) | (14,799.0) | (14,862.0) | (5,115.0) | 1,117.0 | 1,727.0 | 5,425.0 | 6,241.0 | 7,593.0 | 9,591.0 | 11,355.0 | 15,852.0 | 17,371.0 | 18,307.0 | 17,049.0 | - |
| Accumulated Other Comprehensive Income | 271.0 | 288.0 | 307.0 | (36.0) | (136.0) | (136.0) | 11.0 | (240.0) | (394.0) | (103.0) | (17.0) | 46.0 | 53.0 | 27.0 | (6.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (9,917.0) | (14,231.0) | (14,254.0) | (4,816.0) | 1,437.0 | 1,972.0 | 5,873.0 | 6,434.0 | 7,654.0 | 9,968.0 | 11,853.0 | 16,533.0 | 18,112.0 | 19,069.0 | 18,055.0 | 15,725.0 |
| Total Equity | (9,917.0) | (14,231.0) | (14,254.0) | (4,816.0) | 1,437.0 | 1,972.0 | 5,873.0 | 6,434.0 | 7,654.0 | 9,968.0 | 11,853.0 | 16,533.0 | 18,112.0 | 19,069.0 | 18,055.0 | 15,725.0 |
| Net debt | 38,467.0 | 33,186.0 | 32,037.0 | 22,881.0 | (5,196.0) | 1,065.0 | 447.0 | (148.0) | (669.0) | (591.0) | (190.0) | 6,327.0 | 5,450.0 | 4,023.0 | 326.0 | - |
| Working Capital | 1,492.0 | 1,601.0 | 1,931.0 | 392.0 | 3,596.0 | 136.0 | 676.0 | 26.0 | 69.0 | 503.0 | 1,420.0 | 2,181.0 | 2,848.0 | 2,377.0 | 1,630.0 | - |
| Book Value | (9,917.0) | (14,231.0) | (14,254.0) | (4,816.0) | 1,437.0 | 1,972.0 | 5,873.0 | 6,434.0 | 7,654.0 | 9,968.0 | 11,853.0 | 16,533.0 | 18,112.0 | 19,069.0 | 18,055.0 | 15,725.0 |
| Tangible Book Value | (19,770.0) | (14,819.0) | (14,734.0) | (5,515.0) | 1,126.0 | 1,669.0 | 4,566.0 | 5,352.0 | 7,500.0 | 9,814.0 | 11,698.0 | - | - | - | - | - |
| 4,835.0 |
| 6,692.0 |
| 4,690.0 |
| 8,249.0 |
| 11,641.0 |
| 794.0 |
| 1,796.0 |
| 2,973.0 |
| 1,668.0 |
| 2,251.0 |
| 1,565.0 |
| 558.0 |
| 1,696.0 |
| 1,963.0 |
| 960.0 |
| 1,988.0 |
| 4,561.0 |
| 405.0 |
| 1,227.0 |
| 901.0 |
| 466.0 |
| 1,562.0 |
| 658.0 |
| 541.0 |
| 1,085.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 458.0 | 370.0 | 412.0 | 368.0 | 335.0 | 330.0 | 264.0 | 321.0 | 374.0 | 423.0 | 464.0 | 450.0 | 368.0 | 271.0 | 552.0 | 1,420.0 | 454.0 | 506.0 | 1,852.0 | 1,085.0 | 127.0 | 275.0 | 190.0 | 208.0 | 391.0 | 205.0 | 100.0 | 119.0 | 84.0 | 123.0 | 168.0 | 174.0 | 307.0 | 158.0 | 188.0 | 125.0 | 211.0 | 110.0 | 125.0 | 189.0 |
| Cash And Short Term Investments | 1,244.0 | 1,352.0 | 1,033.0 | 3,422.0 | 3,606.0 | 4,690.0 | 3,501.0 | 1,531.0 | 3,868.0 | 3,373.0 | 3,656.0 | 1,932.0 | 3,782.0 | 1,404.0 | 6,673.0 | 6,255.0 | 7,146.0 | 5,196.0 | 10,101.0 | 12,726.0 | 921.0 | 2,071.0 | 3,163.0 | 1,876.0 | 2,642.0 | 1,770.0 | 658.0 | 1,815.0 | 2,047.0 | 1,083.0 | 2,156.0 | 4,735.0 | 712.0 | 1,385.0 | 1,089.0 | 591.0 | 1,773.0 | 768.0 | 666.0 | 1,274.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,151.0 | 1,090.0 | 1,216.0 | 96.0 | 108.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 18,447.0 | 17,300.0 | 17,183.0 | 18,335.0 | 17,566.0 | 16,841.0 | 18,224.0 | 17,530.0 | 17,422.0 | 19,522.0 | 19,817.0 | 19,329.0 | 20,239.0 | 17,605.0 | 16,685.0 | 17,322.0 | 18,382.0 | 16,193.0 | 15,712.0 | 13,831.0 | 13,716.0 | 13,730.0 | 15,026.0 | 12,365.0 | 11,885.0 | 13,204.0 | 10,458.0 | 11,407.0 | 12,254.0 | 10,990.0 | 10,604.0 | 11,055.0 | 9,458.0 | 10,434.0 | 9,704.0 | 8,911.0 | 9,762.0 | 10,515.0 | 8,600.0 | 9,106.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,320.0 | 1,213.0 | 788.0 | 822.0 | 697.0 | 806.0 | 1,025.0 | 907.0 | 946.0 | 1,023.0 | 1,518.0 | 1,406.0 | 1,590.0 | 1,051.0 | 1,491.0 | 1,506.0 | 1,288.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 22,162.0 | 20,955.0 | 20,220.0 | 22,675.0 | 21,977.0 | 22,337.0 | 22,750.0 | 19,968.0 | 22,236.0 | 23,918.0 | 24,991.0 | 22,667.0 | 25,611.0 | 20,060.0 | 24,849.0 | 25,083.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36,918.0 | - | - | - | - | - | - | - | - | - | - | - | 34,666.0 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | 17,586.0 | 17,515.0 | 17,531.0 | 17,527.0 | 17,373.0 | 17,402.0 | 17,275.0 | 18,713.0 | 18,890.0 | 19,071.0 | 18,925.0 | 19,031.0 | ||||||||||||||||||||||||
| Long Term Investments | 247.0 | 319.0 | 280.0 | 300.0 | 312.0 | 292.0 | 306.0 | 238.0 | 182.0 | 103.0 | 63.0 | 56.0 | 76.0 | 199.0 | 213.0 | 225.0 | 197.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,945.0 | 3,945.0 | 3,982.0 | 311.0 | 311.0 | 311.0 | - | - | - | - | - | - | - | - | 311.0 | 311.0 | 311.0 | 311.0 | ||||||||||||||||||||||
| Intangible Assets | 5,807.0 | 5,908.0 | 5,994.0 | 274.0 | 281.0 | 284.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4,182.0 | 4,303.0 | 4,345.0 | 3,799.0 | 3,771.0 | 3,819.0 | 3,829.0 | 3,647.0 | 3,650.0 | 3,504.0 | 3,512.0 | 4,158.0 | 4,131.0 | 4,108.0 | 4,161.0 | 3,820.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 118.0 | 261.0 | 184.0 | 115.0 | 280.0 | 230.0 | 150.0 | 301.0 | 104.0 | 33.0 | 164.0 | 220.0 | 221.0 | 213.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 344.0 | 352.0 | 323.0 | 259.0 | 244.0 | 192.0 | 834.0 | 859.0 | 850.0 | 840.0 | 831.0 | 1,027.0 | 984.0 | 1,038.0 | 1,032.0 | 1,024.0 | 1,029.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 54,941.0 | 54,144.0 | 53,453.0 | 45,372.0 | 44,743.0 | 44,934.0 | 45,365.0 | 42,519.0 | 44,521.0 | 45,917.0 | 46,973.0 | 46,725.0 | 49,725.0 | 44,640.0 | 49,400.0 | 49,404.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11,975.0 | 9,762.0 | 10,236.0 | 11,235.0 | 10,602.0 | 10,336.0 | 11,737.0 | 9,914.0 | 10,333.0 | 11,885.0 | 12,249.0 | 12,631.0 | 13,831.0 | 11,354.0 | 11,334.0 | 12,011.0 | 13,964.0 | 10,884.0 | 12,759.0 | 12,916.0 | 8,822.0 | 9,499.0 | 11,485.0 | 9,283.0 | 8,984.0 | 10,104.0 | 6,651.0 | 8,649.0 | 9,905.0 | 7,836.0 | 7,696.0 | 8,821.0 | 5,633.0 | 7,338.0 | 7,123.0 | 5,124.0 | 6,459.0 | 7,051.0 | 4,657.0 | 5,664.0 |
| Short Term Debt | 380.0 | 0.0 | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 72.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,000.0 | 1,000.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,629.0 | 1,477.0 | 1,537.0 | 1,500.0 | 1,359.0 | 1,417.0 | 1,409.0 | 1,499.0 | 1,566.0 | 1,645.0 | 1,736.0 | 1,968.0 | 2,094.0 | 1,914.0 | 1,954.0 | 2,041.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 662.0 | 713.0 | 691.0 | 562.0 | 497.0 | 552.0 | 552.0 | 533.0 | 534.0 | 525.0 | 651.0 | 652.0 | 639.0 | 636.0 | 573.0 | 557.0 | ||||||||||||||||||||||||
| Accrued Expenses | 972.0 | 1,285.0 | 1,023.0 | 853.0 | 828.0 | 1,055.0 | 870.0 | 750.0 | 1,026.0 | 766.0 | 1,405.0 | 1,227.0 | 1,190.0 | 1,561.0 | 1,353.0 | 1,331.0 | 1,312.0 | |||||||||||||||||||||||
| Other Current Liabilities | 3,846.0 | 3,795.0 | 3,527.0 | 4,055.0 | 3,585.0 | 3,596.0 | 3,644.0 | 3,256.0 | 3,561.0 | 3,728.0 | 3,313.0 | 3,437.0 | 3,215.0 | 3,335.0 | 3,268.0 | 3,380.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 20,274.0 | 19,463.0 | 19,451.0 | 22,388.0 | 19,447.0 | 18,246.0 | 19,506.0 | 16,496.0 | 17,612.0 | 19,210.0 | 20,876.0 | 20,366.0 | 21,831.0 | 19,668.0 | 20,834.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3,937.0 | 4,043.0 | 4,070.0 | 3,669.0 | 3,741.0 | 3,738.0 | 3,759.0 | 3,602.0 | 3,611.0 | 3,479.0 | 4,048.0 | 4,069.0 | 4,061.0 | 4,021.0 | 4,136.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,248.0 | 1,262.0 | 1,273.0 | 1,266.0 | 1,260.0 | 1,256.0 | 1,225.0 | 1,228.0 | 1,231.0 | 1,206.0 | 1,184.0 | 1,169.0 | 1,137.0 | 1,127.0 | 1,119.0 | 1,097.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,239.0 | 1,039.0 | 808.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 762.0 | 764.0 | 735.0 | 762.0 | 808.0 | 798.0 | 859.0 | 966.0 | 960.0 | 869.0 | 829.0 | 800.0 | 797.0 | 781.0 | 1,006.0 | 1,010.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 64,211.0 | 64,061.0 | 63,835.0 | 58,626.0 | 58,162.0 | 58,697.0 | 59,971.0 | 57,666.0 | 59,253.0 | 60,627.0 | 59,841.0 | 55,167.0 | 56,602.0 | 49,456.0 | 50,976.0 | 49,579.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (9,884.0) | (10,839.0) | (11,165.0) | (13,833.0) | (13,993.0) | (14,342.0) | (15,188.0) | (15,744.0) | (15,341.0) | (15,310.0) | (13,313.0) | (8,895.0) | (7,367.0) | (5,115.0) | (1,913.0) | (460.0) | 98.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 266.0 | 271.0 | 275.0 | 286.0 | 292.0 | 295.0 | 296.0 | 302.0 | 306.0 | 304.0 | 140.0 | 137.0 | 164.0 | (36.0) | (6.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (9,270.0) | (9,917.0) | (10,382.0) | (13,254.0) | (13,419.0) | (13,763.0) | (14,606.0) | (15,147.0) | (14,732.0) | (14,710.0) | (12,868.0) | (8,442.0) | (6,877.0) | (4,816.0) | (1,576.0) | (175.0) | ||||||||||||||||||||||||
| Total Equity | (9,270.0) | (9,917.0) | (10,382.0) | (13,254.0) | (13,419.0) | (13,763.0) | (14,606.0) | (15,147.0) | (14,732.0) | (14,710.0) | (12,868.0) | (8,442.0) | (6,877.0) | (4,816.0) | (1,576.0) | (175.0) | 445.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 380.0 | 0.0 | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 72.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,000.0 | 1,000.0 | 0.0 | 0.0 | 0.0 | 1,000.0 | 637.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 510.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Net debt | (864.0) | (1,352.0) | - | (3,422.0) | - | - | (3,501.0) | (1,531.0) | (3,868.0) | (3,301.0) | (3,656.0) | (1,932.0) | (3,782.0) | (1,404.0) | (5,673.0) | (5,255.0) | (7,146.0) | (5,196.0) | ||||||||||||||||||||||
| Working Capital | 1,888.0 | 1,492.0 | 769.0 | 287.0 | 2,530.0 | 4,091.0 | 3,244.0 | 3,472.0 | 4,624.0 | 4,708.0 | 4,115.0 | 2,301.0 | 3,780.0 | 392.0 | 4,015.0 | 3,419.0 | 3,924.0 | |||||||||||||||||||||||
| Book Value | (9,270.0) | (9,917.0) | (10,382.0) | (13,254.0) | (13,419.0) | (13,763.0) | (14,606.0) | (15,147.0) | (14,732.0) | (14,710.0) | (12,868.0) | (8,442.0) | (6,877.0) | (4,816.0) | (1,576.0) | (175.0) | 445.0 | 1,437.0 | ||||||||||||||||||||||
| Tangible Book Value | (19,022.0) | (19,770.0) | (20,358.0) | (13,839.0) | (14,011.0) | (14,358.0) | - | - | - | - | - | - | - | - | (1,887.0) | (486.0) | 134.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 937.0 |
| 1,103.0 |
| 1,160.0 |
| 1,025.0 |
| 995.0 |
| 1,146.0 |
| 897.0 |
| 956.0 |
| 1,059.0 |
| 884.0 |
| 811.0 |
| 975.0 |
| 655.0 |
| 591.0 |
| 683.0 |
| 391.0 |
| 321.0 |
| 322.0 |
| 348.0 |
| 334.0 |
| 386.0 |
| 301.0 |
| 309.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,816.0 |
| 22,326.0 |
| 26,916.0 |
| 27,717.0 |
| 15,662.0 |
| 16,796.0 |
| 19,335.0 |
| 15,138.0 |
| 15,483.0 |
| 16,033.0 |
| 12,000.0 |
| 14,033.0 |
| 15,276.0 |
| 12,728.0 |
| 13,351.0 |
| 16,473.0 |
| 10,561.0 |
| 12,140.0 |
| 11,115.0 |
| 10,080.0 |
| 12,130.0 |
| 11,952.0 |
| 9,784.0 |
| 10,913.0 |
| - |
| - |
| - |
| 17,300.0 |
| 17,400.0 |
| 17,300.0 |
| 17,700.0 |
| 17,500.0 |
| 17,400.0 |
| 16,969.0 |
| 17,000.0 |
| 16,900.0 |
| 17,100.0 |
| 16,800.0 |
| 16,600.0 |
| 16,300.0 |
| 16,200.0 |
| 15,900.0 |
| 15,400.0 |
| 15,200.0 |
| 14,600.0 |
| 13,189.0 |
| 13,800.0 |
| 19,059.0 |
| 19,155.0 |
| 18,798.0 |
| 18,734.0 |
| 18,371.0 |
| 18,203.0 |
| 18,150.0 |
| 18,923.0 |
| 19,172.0 |
| 19,500.0 |
| 19,949.0 |
| 19,762.0 |
| 19,748.0 |
| 20,037.0 |
| 20,274.0 |
| 19,463.0 |
| 19,577.0 |
| 19,655.0 |
| 19,751.0 |
| 20,034.0 |
| 20,180.0 |
| 20,617.0 |
| 21,477.0 |
| 20,969.0 |
| 200.0 |
| 202.0 |
| 326.0 |
| 363.0 |
| 179.0 |
| 235.0 |
| 290.0 |
| 87.0 |
| 321.0 |
| 366.0 |
| 360.0 |
| 477.0 |
| 436.0 |
| 604.0 |
| 400.0 |
| 222.0 |
| 382.0 |
| 412.0 |
| 354.0 |
| 395.0 |
| 360.0 |
| 271.0 |
| 306.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.0 |
| 311.0 |
| 303.0 |
| 303.0 |
| 303.0 |
| 1,272.0 |
| 1,271.0 |
| 1,288.0 |
| 1,082.0 |
| 1,255.0 |
| 1,081.0 |
| 1,034.0 |
| 1,074.0 |
| 154.0 |
| 154.0 |
| 154.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,886.0 |
| 3,832.0 |
| 3,823.0 |
| 3,798.0 |
| 3,873.0 |
| 3,967.0 |
| 3,926.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.0 |
| 241.0 |
| 267.0 |
| 479.0 |
| 512.0 |
| 495.0 |
| 285.0 |
| 249.0 |
| 199.0 |
| - |
| - |
| - |
| 331.0 |
| 250.0 |
| 154.0 |
| 241.0 |
| 295.0 |
| 254.0 |
| - |
| - |
| - |
| - |
| - |
| 882.0 |
| 900.0 |
| 921.0 |
| 1,016.0 |
| 1,038.0 |
| 1,078.0 |
| 805.0 |
| 843.0 |
| 896.0 |
| 789.0 |
| 930.0 |
| 759.0 |
| 804.0 |
| 918.0 |
| 533.0 |
| 511.0 |
| 1,018.0 |
| 1,050.0 |
| 1,359.0 |
| 1,327.0 |
| 1,300.0 |
| 1,134.0 |
| 1,220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51,200.0 |
| 46,735.0 |
| 50,880.0 |
| 51,763.0 |
| 39,764.0 |
| 40,695.0 |
| 43,219.0 |
| 36,713.0 |
| 37,105.0 |
| 38,237.0 |
| 34,408.0 |
| 36,668.0 |
| 37,613.0 |
| 35,370.0 |
| 36,471.0 |
| 37,177.0 |
| 31,266.0 |
| 33,644.0 |
| 32,736.0 |
| 31,827.0 |
| 34,032.0 |
| 34,229.0 |
| 32,666.0 |
| 33,408.0 |
| 0.0 |
| 1,000.0 |
| 637.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 510.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 43.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2,022.0 |
| 1,608.0 |
| 1,614.0 |
| 1,715.0 |
| 1,222.0 |
| 1,324.0 |
| 1,376.0 |
| 1,356.0 |
| 1,449.0 |
| 1,439.0 |
| 1,253.0 |
| 1,450.0 |
| 1,415.0 |
| 1,258.0 |
| 1,285.0 |
| 1,233.0 |
| 1,078.0 |
| 1,084.0 |
| 1,146.0 |
| 979.0 |
| 1,029.0 |
| 1,055.0 |
| 824.0 |
| 985.0 |
| 551.0 |
| 541.0 |
| 530.0 |
| 520.0 |
| 499.0 |
| 492.0 |
| 500.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,350.0 |
| 1,117.0 |
| 1,139.0 |
| 779.0 |
| 717.0 |
| 769.0 |
| 806.0 |
| 671.0 |
| 715.0 |
| 790.0 |
| 665.0 |
| 725.0 |
| 704.0 |
| 750.0 |
| 615.0 |
| 820.0 |
| 685.0 |
| 667.0 |
| 773.0 |
| 676.0 |
| 501.0 |
| 670.0 |
| 651.0 |
| 3,705.0 |
| 3,235.0 |
| 2,935.0 |
| 3,471.0 |
| 2,530.0 |
| 2,794.0 |
| 2,643.0 |
| 2,507.0 |
| 2,583.0 |
| 2,620.0 |
| 1,975.0 |
| 2,565.0 |
| 2,346.0 |
| 2,035.0 |
| 2,259.0 |
| 2,369.0 |
| 1,857.0 |
| 1,997.0 |
| 2,191.0 |
| 1,920.0 |
| 2,089.0 |
| 2,160.0 |
| 1,510.0 |
| 1,993.0 |
| 21,664.0 |
| 22,892.0 |
| 18,730.0 |
| 19,564.0 |
| 21,370.0 |
| 15,063.0 |
| 15,835.0 |
| 17,781.0 |
| 15,069.0 |
| 14,581.0 |
| 15,774.0 |
| 11,974.0 |
| 13,625.0 |
| 14,686.0 |
| 12,633.0 |
| 13,183.0 |
| 14,121.0 |
| 10,492.0 |
| 12,162.0 |
| 12,141.0 |
| 9,348.0 |
| 10,804.0 |
| 10,814.0 |
| 7,708.0 |
| 9,340.0 |
| 3,841.0 |
| 3,925.0 |
| 3,890.0 |
| 3,907.0 |
| 3,859.0 |
| 3,942.0 |
| 4,055.0 |
| 4,064.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,050.0 |
| 1,019.0 |
| 1,007.0 |
| 981.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 97.0 |
| 92.0 |
| 261.0 |
| 455.0 |
| 390.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 982.0 |
| 991.0 |
| 1,144.0 |
| 1,000.0 |
| 791.0 |
| 759.0 |
| 759.0 |
| 963.0 |
| 978.0 |
| 962.0 |
| 843.0 |
| 929.0 |
| 857.0 |
| 889.0 |
| 904.0 |
| 796.0 |
| 846.0 |
| 843.0 |
| 833.0 |
| 869.0 |
| 864.0 |
| 862.0 |
| 901.0 |
| 868.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,755.0 |
| 45,298.0 |
| 46,807.0 |
| 47,407.0 |
| 37,306.0 |
| 38,055.0 |
| 39,983.0 |
| 31,319.0 |
| 31,324.0 |
| 32,492.0 |
| 27,974.0 |
| 31,132.0 |
| 32,082.0 |
| 28,662.0 |
| 29,449.0 |
| 29,965.0 |
| 23,612.0 |
| 25,266.0 |
| 24,049.0 |
| 21,859.0 |
| 23,302.0 |
| 22,747.0 |
| 18,809.0 |
| 20,346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,117.0 |
| 3,942.0 |
| 4,134.0 |
| 2,238.0 |
| 2,439.0 |
| 3,095.0 |
| 5,156.0 |
| 5,517.0 |
| 5,405.0 |
| 6,241.0 |
| 5,253.0 |
| 5,346.0 |
| 6,376.0 |
| 6,839.0 |
| 7,074.0 |
| 7,593.0 |
| 8,298.0 |
| 8,533.0 |
| 9,591.0 |
| 10,271.0 |
| 10,985.0 |
| 13,224.0 |
| 12,504.0 |
| (65.0) |
| (11.0) |
| (136.0) |
| (245.0) |
| (285.0) |
| (164.0) |
| (187.0) |
| (256.0) |
| (165.0) |
| (142.0) |
| (71.0) |
| (240.0) |
| (136.0) |
| (241.0) |
| (214.0) |
| (366.0) |
| (309.0) |
| (394.0) |
| (379.0) |
| (310.0) |
| (103.0) |
| (28.0) |
| (9.0) |
| 52.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 109.0 |
| 109.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 445.0 |
| 1,437.0 |
| 4,073.0 |
| 4,356.0 |
| 2,458.0 |
| 2,640.0 |
| 3,236.0 |
| 5,394.0 |
| 5,781.0 |
| 5,745.0 |
| 6,434.0 |
| 5,536.0 |
| 5,531.0 |
| 6,599.0 |
| 6,913.0 |
| 7,212.0 |
| 7,654.0 |
| 8,378.0 |
| 8,687.0 |
| 9,968.0 |
| 10,730.0 |
| 11,482.0 |
| 13,857.0 |
| 13,062.0 |
| 1,437.0 |
| 4,073.0 |
| 4,356.0 |
| 2,458.0 |
| 2,640.0 |
| 3,236.0 |
| 5,394.0 |
| 5,781.0 |
| 5,745.0 |
| 6,434.0 |
| 5,536.0 |
| 5,531.0 |
| 6,708.0 |
| 7,022.0 |
| 7,212.0 |
| 7,654.0 |
| 8,378.0 |
| 8,687.0 |
| 9,968.0 |
| 10,730.0 |
| 11,482.0 |
| 13,857.0 |
| 13,062.0 |
| (10,101.0) |
| (11,726.0) |
| (284.0) |
| (2,071.0) |
| (3,163.0) |
| (1,876.0) |
| (2,642.0) |
| (1,770.0) |
| (148.0) |
| (1,815.0) |
| (2,047.0) |
| (1,083.0) |
| (2,156.0) |
| (4,735.0) |
| (669.0) |
| (1,385.0) |
| (1,089.0) |
| - |
| (1,773.0) |
| (768.0) |
| (666.0) |
| (1,274.0) |
| 3,596.0 |
| 7,352.0 |
| 6,347.0 |
| 599.0 |
| 961.0 |
| 1,554.0 |
| 69.0 |
| 902.0 |
| 259.0 |
| 26.0 |
| 408.0 |
| 590.0 |
| 95.0 |
| 168.0 |
| 2,352.0 |
| 69.0 |
| (22.0) |
| (1,026.0) |
| 732.0 |
| 1,326.0 |
| 1,138.0 |
| 2,076.0 |
| 1,573.0 |
| 4,073.0 |
| 4,356.0 |
| 2,458.0 |
| 2,640.0 |
| 3,236.0 |
| 5,394.0 |
| 5,781.0 |
| 5,745.0 |
| 6,434.0 |
| 5,536.0 |
| 5,531.0 |
| 6,599.0 |
| 6,913.0 |
| 7,212.0 |
| 7,654.0 |
| 8,378.0 |
| 8,687.0 |
| 9,968.0 |
| 10,730.0 |
| 11,482.0 |
| 13,857.0 |
| 13,062.0 |
| 1,126.0 |
| 3,762.0 |
| 4,045.0 |
| 2,155.0 |
| 2,337.0 |
| 2,933.0 |
| 4,122.0 |
| 4,510.0 |
| 4,457.0 |
| 5,352.0 |
| 4,281.0 |
| 4,450.0 |
| 5,565.0 |
| 5,839.0 |
| 7,058.0 |
| 7,500.0 |
| 8,224.0 |
| 8,533.0 |
| - |
| - |
| - |
| - |
| - |