| (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 | 1,625.0 | 1,003.0 | 2,401.0 | 1,568.0 | 1,900.0 | 1,889.0 | 2,640.0 | 1,495.0 | 1,580.0 | 2,234.0 | 311.0 | 411.0 | 1,148.0 | 1,251.0 | 252.0 | |||||||||||||||||||||||||
| (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 | 1,003.0 | 1,889.0 | 2,234.0 | 1,251.0 | 354.0 | 406.0 | 1,690.0 | 488.0 | 551.0 | 222.0 | 126.0 | 128.0 | 168.0 | 211.0 | 128.0 | 173.0 | 162.0 | ||
| Restricted Cash | 3.0 | 2.0 | 4.0 | 0.0 | 2.0 | 3.0 | 3.0 | 4.0 | 5.0 | 0.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,003.0 | 1,889.0 | 2,234.0 | 1,251.0 | 354.0 | 406.0 | 1,690.0 | 488.0 | 551.0 | 222.0 | 126.0 | 128.0 | 168.0 | 211.0 | 128.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,314.0 | 1,231.0 | 1,318.0 | 1,508.0 | 1,544.0 | 1,962.0 | 2,259.0 | 2,398.0 | 2,557.0 | 2,017.0 | 1,943.0 | 1,988.0 | 1,977.0 | 1,917.0 | 1,950.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | 43,542.0 | 41,076.0 | 39,052.0 | 40,166.0 | 57,934.0 | 55,425.0 | 53,267.0 | 51,204.0 | 39,194.0 | 38,785.0 | 36,718.0 | 34,307.0 | 31,933.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,508.0 | 749.0 | 1,134.0 | 1,044.0 | 758.0 | 1,134.0 | 1,724.0 | 1,933.0 | 1,555.0 | 1,179.0 | 968.0 | 1,226.0 | 1,111.0 | 1,207.0 | 1,400.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,327.6 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 19,185.0 | 19,149.0 | 1,008.0 | 1,002.0 | 1,024.0 | 1,097.0 | 1,090.0 | 1,080.0 | 1,069.0 | 547.0 | 544.0 | 569.0 | 584.0 | 626.0 | 619.0 | 305.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,339.2 | |||
| 360.0 |
| 366.0 |
| - |
| 635.0 |
| 935.0 |
| 486.0 |
| 406.0 |
| 526.0 |
| 1,763.0 |
| 1,564.0 |
| - |
| 1,404.0 |
| 410.0 |
| 441.0 |
| - |
| 390.0 |
| 700.0 |
| 501.0 |
| 551.0 |
| 160.0 |
| 342.0 |
| 214.0 |
| 222.0 |
| 140.0 |
| 191.0 |
| Restricted Cash | 3.0 | - | 3.0 | 2.0 | 2.0 | - | 2.0 | 2.0 | 2.0 | - | 0.0 | 0.0 | 0.0 | - | 1.0 | 1.0 | 2.0 | - | 2.0 | 2.0 | 2.0 | - | 3.0 | 3.0 | 3.0 | - | 3.0 | 3.0 | 3.0 | - | 3.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,625.0 | 1,003.0 | 2,401.0 | 1,568.0 | 1,900.0 | 1,889.0 | 2,640.0 | 1,495.0 | 1,580.0 | 2,234.0 | 311.0 | 411.0 | 1,148.0 | 1,251.0 | 252.0 | 360.0 | 366.0 | - | 635.0 | 935.0 | 486.0 | 406.0 | 526.0 | 1,763.0 | 1,564.0 | - | 1,404.0 | 410.0 | 441.0 | - | 390.0 | 700.0 | 501.0 | 551.0 | 160.0 | 342.0 | 214.0 | 222.0 | 140.0 | 191.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,603.0 | 1,314.0 | 1,263.0 | 1,266.0 | 1,180.0 | 1,231.0 | 1,225.0 | 1,294.0 | 1,322.0 | 1,318.0 | 1,411.0 | 1,473.0 | 1,432.0 | 1,477.0 | 1,457.0 | 1,460.0 | 1,419.0 | - | 1,541.0 | 1,905.0 | 1,883.0 | 1,962.0 | 2,143.0 | 2,182.0 | 2,175.0 | - | 2,290.0 | 2,446.0 | 2,347.0 | - | 2,465.0 | 2,471.0 | 2,432.0 | 2,557.0 | 1,888.0 | 1,868.0 | 1,854.0 | 2,017.0 | 1,957.0 | 1,972.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 473.0 | 404.0 | 370.0 | 420.0 | 411.0 | 372.0 | 357.0 | 417.0 | 481.0 | 395.0 | 392.0 | 456.0 | 410.0 | 319.0 | 371.0 | 405.0 | 410.0 | |||||||||||||||||||||||
| Other Current Assets | 893.0 | 1,307.0 | 1,256.0 | 1,211.0 | 1,197.0 | 1,250.0 | 871.0 | 971.0 | 1,033.0 | 1,223.0 | 982.0 | 984.0 | 879.0 | 803.0 | 894.0 | 881.0 | 962.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 24.0 | 24.0 | 86.0 | 107.0 | 104.0 | 104.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 4,121.0 | 7,909.0 | 8,707.0 | 7,737.0 | 4,277.0 | 4,394.0 | 4,736.0 | 3,760.0 | 3,935.0 | 4,775.0 | 4,646.0 | 4,873.0 | 5,405.0 | 5,420.0 | 9,382.0 | 11,790.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 42,527.0 | 41,823.0 | - | 43,542.0 | - | - | - | - | - | - | - | - | - | - | - | - | 42,953.0 | - | - | 57,934.0 | - | - | - | - | - | - | - | - | - | - | - | - | 41,352.0 | 40,744.0 | 39,642.0 | 39,194.0 | 40,304.0 | 39,763.0 |
| Accumulated Depreciation | - | - | 23,420.0 | 23,158.0 | 23,541.0 | 23,121.0 | 22,525.0 | 22,073.0 | 21,725.0 | 21,318.0 | 20,976.0 | 20,529.0 | 20,291.0 | 19,886.0 | 20,391.0 | 20,020.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 19,107.0 | 18,665.0 | 20,568.0 | 20,421.0 | 20,344.0 | 20,089.0 | 19,908.0 | 19,758.0 | 19,606.0 | 19,432.0 | 19,321.0 | 19,166.0 | 20,713.0 | 20,720.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 0.0 | 0.0 | 1,964.0 | 1,964.0 | 1,964.0 | 1,964.0 | 1,964.0 | 1,964.0 | 3,864.0 | 3,864.0 | 12,657.0 | 12,657.0 | 15,918.0 | 15,947.0 | 15,976.0 | 0.0 | ||||||||||||||||||||||
| Intangible Assets | 4,240.0 | 4,463.0 | 4,411.0 | 4,525.0 | 4,660.0 | 4,806.0 | 4,967.0 | 5,127.0 | 5,290.0 | 5,470.0 | 5,744.0 | 5,899.0 | 6,034.0 | 6,166.0 | 6,436.0 | 6,628.0 | 6,785.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,335.0 | 2,395.0 | 2,061.0 | 2,049.0 | 2,069.0 | 1,911.0 | 1,978.0 | 2,003.0 | 2,076.0 | 2,051.0 | 2,061.0 | 2,100.0 | 2,113.0 | 2,172.0 | 2,368.0 | 2,590.0 | 2,675.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,622.0 | 34,342.0 | 34,286.0 | 32,976.0 | 33,538.0 | 33,496.0 | 33,989.0 | 32,943.0 | 33,173.0 | 34,018.0 | 35,921.0 | 36,168.0 | 45,530.0 | 45,581.0 | 54,817.0 | 57,675.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,227.0 | 1,508.0 | 1,089.0 | 831.0 | 773.0 | 749.0 | 905.0 | 995.0 | 1,162.0 | 1,134.0 | 1,015.0 | 1,171.0 | 1,131.0 | 950.0 | 1,009.0 | 1,053.0 | 902.0 | - | 829.0 | 966.0 | 1,017.0 | 1,134.0 | 1,364.0 | 1,448.0 | 1,581.0 | - | 1,712.0 | 1,634.0 | 1,481.0 | - | 1,387.0 | 1,360.0 | 1,508.0 | 1,555.0 | 939.0 | 944.0 | 994.0 | 1,179.0 | 1,036.0 | 1,067.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,055.0 | 1,005.0 | 1,000.0 | 882.0 | 876.0 | 861.0 | 808.0 | 670.0 | 665.0 | 647.0 | 643.0 | 627.0 | 607.0 | 596.0 | 624.0 | 625.0 | 642.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 290.0 | 266.0 | 273.0 | 275.0 | 263.0 | 253.0 | 263.0 | 281.0 | 282.0 | 268.0 | 296.0 | 323.0 | 326.0 | 344.0 | 396.0 | 400.0 | ||||||||||||||||||||||||
| Accrued Expenses | 635.0 | 854.0 | 760.0 | 588.0 | 563.0 | 716.0 | 700.0 | 605.0 | 578.0 | 696.0 | 733.0 | 605.0 | 590.0 | 692.0 | 788.0 | 705.0 | 687.0 | |||||||||||||||||||||||
| Other Current Liabilities | 229.0 | 203.0 | 224.0 | 179.0 | 198.0 | 179.0 | 179.0 | 179.0 | 172.0 | 213.0 | 174.0 | 177.0 | 178.0 | 277.0 | 173.0 | 107.0 | 184.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,171.0 | 4,390.0 | 3,932.0 | 3,632.0 | 3,545.0 | 3,639.0 | 3,940.0 | 3,738.0 | 3,816.0 | 3,534.0 | 3,920.0 | 3,963.0 | 4,848.0 | 4,803.0 | 8,715.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31,500.0 | 31,769.0 | - | 32,927.0 | 34,618.0 | 34,925.0 | - | 35,421.0 | 35,072.0 | 35,775.0 | - | 36,317.0 | 37,138.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 699.0 | 647.0 | 675.0 | 662.0 | 696.0 | 733.0 | 741.0 | 701.0 | 710.0 | 698.0 | 725.0 | 710.0 | 675.0 | 656.0 | 714.0 | 673.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,887.0 | 2,270.0 | 2,314.0 | 2,496.0 | 2,731.0 | 2,890.0 | 3,138.0 | 3,142.0 | 3,143.0 | 3,127.0 | 3,192.0 | 3,204.0 | 3,200.0 | 3,163.0 | 4,595.0 | 4,254.0 | ||||||||||||||||||||||||
| Pension Obligations | 1,966.0 | 2,103.0 | 2,140.0 | 2,152.0 | 2,177.0 | 2,205.0 | 2,249.0 | 2,437.0 | 2,457.0 | 2,490.0 | 2,322.0 | 2,335.0 | 2,358.0 | 2,391.0 | 3,192.0 | 3,553.0 | 3,634.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,982.0 | 2,937.0 | 3,295.0 | 3,276.0 | 3,236.0 | 3,071.0 | 2,637.0 | 2,637.0 | 2,641.0 | 2,650.0 | 2,626.0 | 2,633.0 | 2,578.0 | 2,611.0 | 3,974.0 | 3,903.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 31,939.0 | 35,459.0 | 35,459.0 | 33,571.0 | 33,249.0 | 33,032.0 | 33,647.0 | 32,477.0 | 32,669.0 | 33,601.0 | 33,765.0 | 33,947.0 | 34,598.0 | 35,144.0 | 42,240.0 | 45,456.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 19,165.0 | 19,185.0 | 19,173.0 | 19,162.0 | 19,152.0 | 19,149.0 | 1,015.0 | 1,016.0 | 1,016.0 | 1,008.0 | 1,008.0 | 1,008.0 | 1,005.0 | 1,002.0 | 1,035.0 | 1,032.0 | 1,033.0 | - | 1,031.0 | 1,105.0 | 1,106.0 | 1,097.0 | 1,097.0 | 1,097.0 | 1,098.0 | - | 1,090.0 | 1,090.0 | 1,090.0 | - | 1,081.0 | 1,079.0 | 1,079.0 | 1,069.0 | 550.0 | 550.0 | 549.0 | 547.0 | 547.0 | 546.0 |
| Additional Paid In Capital | - | - | - | - | - | - | 18,140.0 | 18,135.0 | 18,137.0 | 18,126.0 | 18,117.0 | 18,100.0 | 18,094.0 | 18,080.0 | 18,221.0 | 18,459.0 | 18,695.0 | |||||||||||||||||||||||
| Retained Earnings | (19,901.0) | (19,701.0) | (19,699.0) | (19,078.0) | (18,163.0) | (17,962.0) | (18,047.0) | (17,899.0) | (17,850.0) | (17,907.0) | (15,849.0) | (15,771.0) | (7,035.0) | (7,546.0) | (4,477.0) | (5,055.0) | (5,399.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (581.0) | (601.0) | (647.0) | (679.0) | (700.0) | (723.0) | (766.0) | (786.0) | (799.0) | (810.0) | (1,057.0) | (1,053.0) | (1,069.0) | (1,099.0) | (2,202.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (1,317.0) | (1,117.0) | (1,173.0) | (595.0) | 289.0 | 464.0 | 342.0 | 466.0 | 504.0 | 417.0 | 2,156.0 | 2,221.0 | 10,932.0 | 10,437.0 | 12,577.0 | 12,219.0 | ||||||||||||||||||||||||
| Total Equity | (1,317.0) | (1,117.0) | (1,173.0) | (595.0) | 289.0 | 464.0 | 342.0 | 466.0 | 504.0 | 417.0 | 2,156.0 | 2,221.0 | 10,932.0 | 10,437.0 | 12,577.0 | 12,219.0 | 12,282.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31,500.0 | 31,769.0 | - | 32,927.0 | 34,618.0 | 34,925.0 | - | 35,421.0 | 35,072.0 | 35,775.0 | - | 36,317.0 | 37,138.0 | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (50.0) | 3,519.0 | 4,775.0 | 4,105.0 | 732.0 | 755.0 | 796.0 | 22.0 | 119.0 | 1,241.0 | 726.0 | 910.0 | 557.0 | 617.0 | 667.0 | 6,009.0 | 6,117.0 | |||||||||||||||||||||||
| Book Value | (1,317.0) | (1,117.0) | (1,173.0) | (595.0) | 289.0 | 464.0 | 342.0 | 466.0 | 504.0 | 417.0 | 2,156.0 | 2,221.0 | 10,932.0 | 10,437.0 | 12,577.0 | 12,219.0 | 12,282.0 | - | ||||||||||||||||||||||
| Tangible Book Value | (5,557.0) | (5,580.0) | (5,584.0) | (5,120.0) | (6,335.0) | (6,306.0) | (6,589.0) | (6,625.0) | (6,750.0) | (7,017.0) | (7,452.0) | (7,542.0) | (7,759.0) | (8,386.0) | (9,777.0) | (10,356.0) | (10,479.0) | |||||||||||||||||||||||
| 243.0 |
| 34.4 |
| - |
| - |
| - |
| 173.0 |
| 162.0 |
| 243.0 |
| 34.4 |
| 713.0 |
| 685.6 |
| - |
| - |
| 35.8 |
| - |
| - |
| Prepaid Expenses | 404.0 | 372.0 | 395.0 | 319.0 | 295.0 | 290.0 | 274.0 | 307.0 | 294.0 | 206.0 | 238.0 | 260.0 | 266.0 | 257.0 | 240.0 | 41.0 | - | - | - |
| Other Current Assets | 1,307.0 | 1,250.0 | 1,223.0 | 803.0 | 829.0 | 808.0 | 819.0 | 918.0 | 941.0 | 547.0 | 573.0 | 580.0 | 597.0 | 552.0 | 393.0 | 74.0 | 41.4 | - | - |
| Assets Held For Sale | - | 24.0 | 104.0 | - | - | - | - | - | - | - | - | - | 26.0 | 96.0 | - | - | - | - | - |
| Total Current Assets | 7,909.0 | 4,394.0 | 4,775.0 | 5,451.0 | 11,536.0 | 3,176.0 | 4,768.0 | 3,820.0 | 4,194.0 | 5,162.0 | 2,650.0 | 2,696.0 | 3,907.0 | 3,638.0 | 3,517.0 | 1,143.0 | 1,123.6 | - | - |
| 29,585.0 |
| 16,329.0 |
| 15,556.8 |
| - |
| - |
| Accumulated Depreciation | - | 23,121.0 | 21,318.0 | 19,886.0 | 19,271.0 | 31,596.0 | 29,346.0 | 26,859.0 | 24,352.0 | 22,155.0 | 20,716.0 | 18,285.0 | 15,661.0 | 13,024.0 | 10,141.0 | 7,575.0 | 6,459.6 | - | - |
| Property,Plant & Equipment Net | - | 20,421.0 | 19,758.0 | 19,166.0 | 20,895.0 | 26,338.0 | 26,079.0 | 26,408.0 | 26,852.0 | 17,039.0 | 18,069.0 | 18,433.0 | 18,646.0 | 18,909.0 | 19,444.0 | 8,754.0 | 9,097.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 1,964.0 | 1,964.0 | 12,657.0 | 15,986.0 | 18,870.0 | 21,534.0 | 28,031.0 | 30,475.0 | 19,650.0 | 20,742.0 | 20,755.0 | 20,674.0 | 21,627.0 | 21,732.0 | 10,261.0 | 10,251.8 | - | - |
| Intangible Assets | 4,463.0 | 4,806.0 | 5,470.0 | 6,166.0 | 6,970.0 | 8,219.0 | 9,567.0 | 8,911.0 | 10,876.0 | 269.0 | 269.0 | 268.0 | 321.0 | 268.0 | 422.0 | 418.0 | 268.5 | - | - |
| Operating Lease Right Of Use Assets | 1,291.0 | 1,119.0 | 1,230.0 | 1,340.0 | 1,451.0 | 1,699.0 | 1,686.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 145.0 | 96.0 | 112.0 | 133.0 | 160.0 | 191.0 | 118.0 | 131.0 | 434.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,395.0 | 1,911.0 | 2,051.0 | 2,172.0 | 2,606.0 | 2,791.0 | 2,794.0 | 1,192.0 | 1,286.0 | 836.0 | 660.0 | 679.0 | 823.0 | 796.0 | 869.0 | 639.8 | 643.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33,180.0 | 12,141.0 | 12,342.0 | - | - |
| Total Assets | 34,342.0 | 33,496.0 | 34,018.0 | 45,612.0 | 57,993.0 | 59,394.0 | 64,742.0 | 70,256.0 | 75,611.0 | 47,017.0 | 47,604.0 | 49,103.0 | 51,787.0 | 53,940.0 | 56,044.0 | 22,038.0 | 22,562.7 | - | - |
| 300.0 |
| 394.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.6 | 500.1 | - | - |
| Deferred Revenue Current | 1,005.0 | 861.0 | 647.0 | 596.0 | 617.0 | 753.0 | 804.0 | 832.0 | 892.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 266.0 | 253.0 | 268.0 | 344.0 | 385.0 | 379.0 | 416.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 854.0 | 716.0 | 696.0 | 692.0 | 860.0 | 1,008.0 | 1,037.0 | 1,104.0 | 890.0 | 802.0 | 602.0 | 641.0 | 650.0 | 683.0 | 633.0 | 159.0 | 255.1 | - | - |
| Other Current Liabilities | 203.0 | 179.0 | 213.0 | 277.0 | 232.0 | 328.0 | 386.0 | 357.0 | 344.0 | 213.0 | 220.0 | 210.0 | 514.0 | 234.0 | 255.0 | 122.0 | 168.2 | - | - |
| Total Current Liabilities | 4,390.0 | 3,639.0 | 3,534.0 | 4,897.0 | 7,169.0 | 6,634.0 | 7,258.0 | 5,531.0 | 4,857.0 | 5,349.0 | 4,604.0 | 3,918.0 | 4,409.0 | 4,595.0 | 4,017.0 | 1,011.0 | 1,707.2 | - | - |
| 7,753.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,113.0 | 959.0 | 1,040.0 | 1,088.0 | 1,171.0 | 1,405.0 | 1,342.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 647.0 | 733.0 | 698.0 | 656.0 | 680.0 | 950.0 | 1,028.0 | 860.0 | - | - | - | - | - | - | - | 147.8 | 137.0 | - | - |
| Deferred Tax Liabilities | 2,270.0 | 2,890.0 | 3,127.0 | 3,163.0 | 4,049.0 | 3,342.0 | 2,918.0 | 2,527.0 | 2,413.0 | 3,471.0 | 3,569.0 | 3,154.0 | 4,753.0 | 3,564.0 | 3,800.0 | 2,369.0 | 2,256.6 | - | - |
| Pension Obligations | 2,103.0 | 2,205.0 | 2,490.0 | 2,391.0 | 3,710.0 | 4,556.0 | 4,594.0 | 4,319.0 | 5,178.0 | 5,527.0 | 5,511.0 | 5,808.0 | 4,049.0 | 5,844.0 | - | - | - | - | - |
| Other Non-Current Liabilities | 2,937.0 | 3,071.0 | 2,650.0 | 2,611.0 | 3,797.0 | 4,290.0 | 4,108.0 | 2,642.0 | 2,389.0 | 1,086.0 | 1,138.0 | 1,247.0 | 1,204.0 | 1,248.0 | - | 110.8 | 111.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 35,459.0 | 33,032.0 | 33,601.0 | 35,238.0 | 46,216.0 | 48,232.0 | 51,272.0 | 50,428.0 | 52,120.0 | 33,618.0 | 33,544.0 | 34,080.0 | 34,596.0 | 34,651.0 | 35,217.0 | 12,390.8 | 13,095.9 | - | - |
| 299.2 |
| - |
| - |
| Additional Paid In Capital | - | 0.0 | 18,126.0 | 18,080.0 | 18,972.0 | 20,909.0 | 21,874.0 | 22,852.0 | 23,314.0 | 14,970.0 | 15,178.0 | 16,324.0 | 17,343.0 | 19,079.0 | 18,901.0 | 6,181.0 | 6,014.1 | - | - |
| Retained Earnings | (19,701.0) | (17,962.0) | (17,907.0) | (7,609.0) | (5,998.0) | (8,031.0) | (6,814.0) | (1,643.0) | 1,103.0 | (1.0) | 272.0 | 147.0 | 66.0 | 1,285.0 | 2,319.0 | 3,302.0 | 3,232.8 | - | - |
| Accumulated Other Comprehensive Income | (601.0) | (723.0) | (810.0) | (1,099.0) | (2,158.0) | (2,813.0) | (2,680.0) | (2,461.0) | (1,995.0) | (2,117.0) | (1,934.0) | (2,017.0) | (802.0) | (1,701.0) | (1,012.0) | (141.0) | (85.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.9 | 5.9 | - | - |
| Total Stockholders Equity | (1,117.0) | 464.0 | 417.0 | 10,374.0 | 11,777.0 | 11,162.0 | 13,470.0 | 19,828.0 | 23,491.0 | 13,399.0 | 14,060.0 | 15,023.0 | 17,191.0 | 19,289.0 | 20,827.0 | 9,647.0 | 9,467.0 | 3,167.8 | 3,415.8 |
| Total Equity | (1,117.0) | 464.0 | 417.0 | 10,374.0 | 11,777.0 | 11,162.0 | 13,470.0 | 19,828.0 | 23,491.0 | 13,399.0 | 14,060.0 | 15,023.0 | 17,191.0 | 19,289.0 | 20,827.0 | 9,647.2 | 9,466.8 | 3,167.8 | 3,415.8 |
| 8,253.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,166.2 | 8,091.8 | - | - |
| Working Capital | 3,519.0 | 755.0 | 1,241.0 | 554.0 | 4,367.0 | (3,458.0) | (2,490.0) | (1,711.0) | (663.0) | (187.0) | (1,954.0) | (1,222.0) | (502.0) | (957.0) | (500.0) | 132.0 | (583.6) | - | - |
| Book Value | (1,117.0) | 464.0 | 417.0 | 10,374.0 | 11,777.0 | 11,162.0 | 13,470.0 | 19,828.0 | 23,491.0 | 13,399.0 | 14,060.0 | 15,023.0 | 17,191.0 | 19,289.0 | 20,827.0 | 9,647.0 | 9,467.0 | 3,167.8 | 3,415.8 |
| Tangible Book Value | (5,580.0) | (6,306.0) | (7,017.0) | (8,449.0) | (11,179.0) | (15,927.0) | (17,631.0) | (17,114.0) | (17,860.0) | (6,520.0) | (6,951.0) | (6,000.0) | (3,804.0) | (2,606.0) | (1,327.0) | (1,032.0) | (1,053.3) | - | - |
| - |
| 294.0 |
| 369.0 |
| 403.0 |
| 290.0 |
| 312.0 |
| 340.0 |
| 333.0 |
| - |
| 352.0 |
| 371.0 |
| 386.0 |
| - |
| 379.0 |
| 329.0 |
| 353.0 |
| 294.0 |
| 245.0 |
| 247.0 |
| 272.0 |
| 206.0 |
| 271.0 |
| 285.0 |
| - |
| 843.0 |
| 906.0 |
| 924.0 |
| 808.0 |
| 835.0 |
| 913.0 |
| 941.0 |
| - |
| 884.0 |
| 1,011.0 |
| 1,026.0 |
| - |
| 1,237.0 |
| 1,260.0 |
| 1,105.0 |
| 941.0 |
| 639.0 |
| 691.0 |
| 557.0 |
| 547.0 |
| 631.0 |
| 628.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 6.0 |
| 11,772.0 |
| - |
| 11,701.0 |
| 3,746.0 |
| 3,293.0 |
| 3,176.0 |
| 3,504.0 |
| 4,858.0 |
| 4,690.0 |
| - |
| 4,589.0 |
| 3,878.0 |
| 3,820.0 |
| - |
| 4,114.0 |
| 4,451.0 |
| 4,183.0 |
| 4,194.0 |
| 2,694.0 |
| 2,908.0 |
| 4,968.0 |
| 5,162.0 |
| 2,728.0 |
| 2,791.0 |
| 19,635.0 |
| - |
| 22,027.0 |
| 32,917.0 |
| 32,214.0 |
| 31,596.0 |
| 30,921.0 |
| 30,332.0 |
| 29,814.0 |
| - |
| 28,760.0 |
| 28,097.0 |
| 27,385.0 |
| - |
| 26,493.0 |
| 25,872.0 |
| 25,116.0 |
| 24,352.0 |
| 23,718.0 |
| 23,161.0 |
| 22,626.0 |
| 22,155.0 |
| 22,464.0 |
| 21,869.0 |
| 20,829.0 |
| - |
| 20,926.0 |
| 25,993.0 |
| 26,091.0 |
| 26,338.0 |
| 26,290.0 |
| 26,079.0 |
| 25,956.0 |
| - |
| 25,874.0 |
| 25,860.0 |
| 25,793.0 |
| - |
| 26,168.0 |
| 26,494.0 |
| 26,826.0 |
| 26,852.0 |
| 17,634.0 |
| 17,583.0 |
| 17,016.0 |
| 17,039.0 |
| 17,840.0 |
| 17,894.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,987.0 |
| 18,867.0 |
| 18,854.0 |
| 18,870.0 |
| 21,476.0 |
| 21,469.0 |
| 21,473.0 |
| - |
| 21,507.0 |
| 21,527.0 |
| 21,526.0 |
| - |
| 30,770.0 |
| 30,715.0 |
| 30,778.0 |
| 30,475.0 |
| 19,638.0 |
| 19,639.0 |
| 19,650.0 |
| 19,650.0 |
| 20,766.0 |
| 20,766.0 |
| - |
| 7,160.0 |
| 7,663.0 |
| 9.0 |
| 8,219.0 |
| 278.0 |
| 269.0 |
| 7,245.0 |
| - |
| 7,902.0 |
| 8,245.0 |
| 8,580.0 |
| - |
| 9,309.0 |
| 269.0 |
| - |
| 10,876.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,667.0 |
| 2,100.0 |
| 1,721.0 |
| 1,844.0 |
| 1,952.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,534.0 |
| 2,678.0 |
| 2,706.0 |
| 2,791.0 |
| 2,766.0 |
| 2,862.0 |
| 1,020.0 |
| - |
| 1,134.0 |
| 1,165.0 |
| 1,158.0 |
| - |
| 1,126.0 |
| 1,123.0 |
| 1,047.0 |
| 1,286.0 |
| 813.0 |
| 823.0 |
| 838.0 |
| 836.0 |
| 690.0 |
| 689.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58,037.0 |
| - |
| 58,308.0 |
| 58,947.0 |
| 58,828.0 |
| 59,394.0 |
| 62,599.0 |
| 64,171.0 |
| 64,056.0 |
| - |
| 64,728.0 |
| 64,508.0 |
| 64,788.0 |
| - |
| 73,371.0 |
| 74,346.0 |
| 74,793.0 |
| 75,611.0 |
| 50,536.0 |
| 50,925.0 |
| 46,602.0 |
| 47,017.0 |
| 46,796.0 |
| 47,118.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.0 |
| 748.0 |
| 758.0 |
| 753.0 |
| 738.0 |
| 759.0 |
| 788.0 |
| - |
| 798.0 |
| 852.0 |
| 841.0 |
| - |
| 983.0 |
| 750.0 |
| - |
| 892.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.0 |
| - |
| 389.0 |
| 389.0 |
| 387.0 |
| 379.0 |
| 401.0 |
| 474.0 |
| 416.0 |
| - |
| 419.0 |
| 488.0 |
| 561.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 873.0 |
| 931.0 |
| 846.0 |
| 1,008.0 |
| 898.0 |
| 917.0 |
| 729.0 |
| - |
| 882.0 |
| 921.0 |
| 823.0 |
| - |
| 993.0 |
| 929.0 |
| 798.0 |
| 890.0 |
| 679.0 |
| 669.0 |
| 583.0 |
| 802.0 |
| 548.0 |
| 562.0 |
| - |
| 284.0 |
| 286.0 |
| 307.0 |
| 328.0 |
| 335.0 |
| 349.0 |
| 369.0 |
| - |
| 318.0 |
| 337.0 |
| 297.0 |
| - |
| 374.0 |
| 358.0 |
| 428.0 |
| 344.0 |
| 216.0 |
| 238.0 |
| 177.0 |
| 213.0 |
| 255.0 |
| 272.0 |
| 5,781.0 |
| 5,655.0 |
| - |
| 8,300.0 |
| 6,510.0 |
| 7,787.0 |
| 6,634.0 |
| 5,879.0 |
| 7,472.0 |
| 5,703.0 |
| - |
| 6,589.0 |
| 6,495.0 |
| 5,373.0 |
| - |
| 5,286.0 |
| 4,521.0 |
| 4,767.0 |
| 4,857.0 |
| 3,266.0 |
| 3,243.0 |
| 5,096.0 |
| 5,349.0 |
| 4,733.0 |
| 4,842.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,316.0 |
| - |
| 1,351.0 |
| 1,467.0 |
| 1,501.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 671.0 |
| - |
| 703.0 |
| 876.0 |
| 883.0 |
| 950.0 |
| 918.0 |
| 927.0 |
| 943.0 |
| - |
| 987.0 |
| 1,000.0 |
| 869.0 |
| 860.0 |
| 716.0 |
| 553.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,222.0 |
| - |
| 3,732.0 |
| 3,643.0 |
| 3,471.0 |
| 3,342.0 |
| 3,232.0 |
| 3,094.0 |
| 2,957.0 |
| - |
| 2,910.0 |
| 2,826.0 |
| 2,701.0 |
| - |
| 2,502.0 |
| 2,407.0 |
| 2,196.0 |
| 2,413.0 |
| 3,128.0 |
| 3,230.0 |
| 3,461.0 |
| 3,471.0 |
| 3,653.0 |
| 3,625.0 |
| - |
| 3,980.0 |
| 4,321.0 |
| 4,435.0 |
| 4,556.0 |
| 4,345.0 |
| 4,428.0 |
| 4,516.0 |
| - |
| 4,140.0 |
| 4,213.0 |
| 4,265.0 |
| - |
| 4,392.0 |
| 4,884.0 |
| 5,085.0 |
| 5,178.0 |
| 5,183.0 |
| 5,362.0 |
| 5,448.0 |
| 5,527.0 |
| 5,228.0 |
| 5,390.0 |
| 3,847.0 |
| - |
| 3,853.0 |
| 4,193.0 |
| 4,233.0 |
| 4,290.0 |
| 4,349.0 |
| 4,301.0 |
| 2,792.0 |
| - |
| 2,683.0 |
| 2,622.0 |
| 2,547.0 |
| - |
| 2,639.0 |
| 2,667.0 |
| 2,362.0 |
| 2,389.0 |
| 1,145.0 |
| 1,123.0 |
| 1,111.0 |
| 1,086.0 |
| 1,106.0 |
| 1,111.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,755.0 |
| - |
| 47,125.0 |
| 47,241.0 |
| 47,525.0 |
| 48,232.0 |
| 48,910.0 |
| 50,709.0 |
| 50,765.0 |
| - |
| 51,054.0 |
| 50,835.0 |
| 51,264.0 |
| - |
| 50,569.0 |
| 51,358.0 |
| 51,350.0 |
| 52,120.0 |
| 37,576.0 |
| 37,839.0 |
| 33,296.0 |
| 33,618.0 |
| 32,904.0 |
| 33,133.0 |
| - |
| 19,235.0 |
| 20,361.0 |
| 20,598.0 |
| 20,909.0 |
| 21,130.0 |
| 21,376.0 |
| 21,634.0 |
| - |
| 22,101.0 |
| 22,342.0 |
| 22,575.0 |
| - |
| 23,399.0 |
| 23,360.0 |
| 23,316.0 |
| 23,314.0 |
| 14,370.0 |
| 14,637.0 |
| 14,733.0 |
| 14,970.0 |
| 15,121.0 |
| 15,205.0 |
| - |
| (6,506.0) |
| (7,050.0) |
| (7,556.0) |
| (8,031.0) |
| (5,743.0) |
| (6,109.0) |
| (6,486.0) |
| - |
| (7,018.0) |
| (7,321.0) |
| (7,693.0) |
| - |
| 777.0 |
| 1,040.0 |
| 1,336.0 |
| 1,103.0 |
| 34.0 |
| (51.0) |
| 110.0 |
| (1.0) |
| 79.0 |
| 115.0 |
| (2,217.0) |
| (2,047.0) |
| - |
| (2,577.0) |
| (2,710.0) |
| (2,845.0) |
| (2,813.0) |
| (2,795.0) |
| (2,902.0) |
| (2,955.0) |
| - |
| (2,499.0) |
| (2,419.0) |
| (2,429.0) |
| - |
| (2,454.0) |
| (2,490.0) |
| (2,288.0) |
| (1,995.0) |
| (1,994.0) |
| (2,050.0) |
| (2,086.0) |
| (2,117.0) |
| (1,855.0) |
| (1,881.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,282.0 |
| - |
| 11,183.0 |
| 11,706.0 |
| 11,303.0 |
| 11,162.0 |
| 13,689.0 |
| 13,462.0 |
| 13,291.0 |
| - |
| 13,674.0 |
| 13,673.0 |
| 13,524.0 |
| - |
| 22,802.0 |
| 22,988.0 |
| 23,443.0 |
| 23,491.0 |
| 12,960.0 |
| 13,086.0 |
| 13,306.0 |
| 13,399.0 |
| 13,892.0 |
| 13,985.0 |
| 11,183.0 |
| 11,706.0 |
| 11,303.0 |
| 11,162.0 |
| 13,689.0 |
| 13,462.0 |
| 13,291.0 |
| - |
| 13,674.0 |
| 13,673.0 |
| 13,524.0 |
| - |
| 22,802.0 |
| 22,988.0 |
| 23,443.0 |
| 23,491.0 |
| 12,960.0 |
| 13,086.0 |
| 13,306.0 |
| 13,399.0 |
| 13,892.0 |
| 13,985.0 |
| 30,565.0 |
| 31,283.0 |
| - |
| 32,401.0 |
| 32,855.0 |
| 33,361.0 |
| - |
| 34,017.0 |
| 34,662.0 |
| 35,334.0 |
| - |
| 35,927.0 |
| 36,438.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,401.0 |
| (2,764.0) |
| (4,494.0) |
| (3,458.0) |
| (2,375.0) |
| (2,614.0) |
| (1,013.0) |
| - |
| (2,000.0) |
| (2,617.0) |
| (1,553.0) |
| - |
| (1,172.0) |
| (70.0) |
| (584.0) |
| (663.0) |
| (572.0) |
| (335.0) |
| (128.0) |
| (187.0) |
| (2,005.0) |
| (2,051.0) |
| 11,183.0 |
| 11,706.0 |
| 11,303.0 |
| 11,162.0 |
| 13,689.0 |
| 13,462.0 |
| 13,291.0 |
| - |
| 13,674.0 |
| 13,673.0 |
| 13,524.0 |
| - |
| 22,802.0 |
| 22,988.0 |
| 23,443.0 |
| 23,491.0 |
| 12,960.0 |
| 13,086.0 |
| 13,306.0 |
| 13,399.0 |
| 13,892.0 |
| 13,985.0 |
| - |
| (11,964.0) |
| (14,824.0) |
| (7,560.0) |
| (15,927.0) |
| (8,065.0) |
| (8,276.0) |
| (15,427.0) |
| - |
| (15,735.0) |
| (16,099.0) |
| (16,582.0) |
| - |
| (17,277.0) |
| (7,996.0) |
| (7,335.0) |
| (17,860.0) |
| (6,678.0) |
| (6,553.0) |
| (6,344.0) |
| (6,251.0) |
| (6,874.0) |
| (6,781.0) |