| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 358.0 | 396.0 | 338.0 | 507.0 | 1,393.0 | 877.0 | 225.0 | 316.0 | 383.0 | 858.0 | 96.0 | 104.0 | 126.0 | 88.0 | 102.0 | 505.0 | 134.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 55.0 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 358.0 | 396.0 | 338.0 | 507.0 | 1,393.0 | 877.0 | 225.0 | 316.0 | 383.0 | 858.0 | 96.0 | 104.0 | 126.0 | 88.0 | 102.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.0 | 11.0 | 1,489.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,901.0 | 2,714.0 | 2,471.0 | 2,459.0 | 2,353.0 | 2,402.0 | 3,205.0 | 3,473.0 | 2,890.0 | 3,320.0 | 1,926.0 | 2,378.0 | 2,448.0 | 2,530.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 634.0 | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 23.0 | 55.0 | 56.0 | 92.0 | 135.0 | 143.0 | 247.0 | - | - | - | - | - | - | - | 1,816.0 | 2,691.0 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 23.0 | 55.0 | 56.0 | 92.0 | 135.0 | 143.0 | 247.0 | - | - | - | - | - | - | - | 2,171.0 | 2,829.0 | |||
| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 454.0 | 358.0 | 678.0 | 671.0 | 523.0 | 396.0 | 394.0 | 349.0 | 429.0 | 338.0 | 717.0 | 563.0 | 554.0 | 507.0 | 1,045.0 | |||||||||||||||||||||||||
| 332.0 |
| 191.0 |
| - |
| - |
| - |
| 505.0 |
| 134.0 |
| 332.0 |
| 191.0 |
| - |
| - |
| - |
| - |
| 1,981.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | 168.0 | 77.0 | 64.0 | 67.0 | 57.0 | 54.0 | 81.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 62.0 | 30.0 | 109.0 | 27.0 | 22.0 | 0.0 | 123.0 | 207.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 350.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Total Current Assets | 3,584.0 | 3,485.0 | 3,311.0 | 3,313.0 | 3,626.0 | 2,825.0 | 3,127.0 | 2,706.0 | 2,740.0 | 3,371.0 | 1,384.0 | 1,610.0 | 1,903.0 | 1,475.0 | 1,324.0 | 3,382.0 | 3,406.0 | - | - |
| 2,095.0 |
| 2,556.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 947.0 | 881.0 | 890.0 | 874.0 | 850.0 | 888.0 | 1,301.0 | 1,517.0 | 1,097.0 | 985.0 | 897.0 | 918.0 | 905.0 | 991.0 | 927.0 | 1,249.0 | - | - | - |
| Property,Plant & Equipment Net | 1,954.0 | 1,833.0 | 1,581.0 | 1,585.0 | 1,503.0 | 1,514.0 | 1,904.0 | 1,956.0 | 1,793.0 | 2,335.0 | 1,029.0 | 1,460.0 | 1,543.0 | 1,539.0 | 1,168.0 | 1,307.0 | 1,443.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 298.0 | 298.0 | 308.0 | 335.0 | 387.0 | 422.0 | 577.0 | 732.0 | 734.0 | 723.0 | - | - | 207.0 | 195.0 | 234.0 | 190.0 | - | - | - |
| Goodwill | 8,907.0 | 8,731.0 | 8,886.0 | 8,872.0 | 9,073.0 | 9,175.0 | 9,048.0 | 9,039.0 | 9,207.0 | 7,598.0 | 943.0 | 894.0 | 874.0 | 874.0 | 875.0 | 875.0 | 875.0 | - | - |
| Intangible Assets | 10,336.0 | 9,488.0 | 9,190.0 | 8,747.0 | 8,926.0 | 8,989.0 | 8,641.0 | 8,380.0 | 8,544.0 | 9,270.0 | 1,451.0 | 1,351.0 | 1,131.0 | 1,115.0 | 846.0 | 768.0 | 710.0 | - | - |
| Operating Lease Right Of Use Assets | 941.0 | 845.0 | 929.0 | 987.0 | 1,062.0 | 752.0 | 888.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 570.0 | 650.0 | 673.0 | 240.0 | 228.0 | 249.0 | 154.0 | 171.0 | 93.0 | 116.0 | 672.0 | 819.0 | 647.0 | 676.0 | 873.0 | 932.0 | 727.0 | - | - |
| Other Non-Current Assets | 799.0 | 716.0 | 658.0 | 584.0 | 604.0 | 616.0 | 595.0 | 587.0 | 593.0 | 477.0 | 223.0 | 260.0 | 332.0 | 267.0 | 261.0 | 205.0 | 566.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 27,540.0 | 26,182.0 | 25,674.0 | 24,815.0 | 25,553.0 | 24,701.0 | 25,051.0 | 23,696.0 | 23,846.0 | 24,140.0 | 6,082.0 | 6,833.0 | 6,794.0 | 6,342.0 | 5,910.0 | 8,983.0 | 8,903.0 | - | - |
| 704.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 355.0 | 138.0 | 120.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 99.0 | 104.0 | 105.0 | 106.0 | 150.0 | 147.0 | 130.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,438.0 | 1,449.0 | 1,390.0 | 1,299.0 | 1,187.0 | 831.0 | 1,339.0 | 1,345.0 | 1,214.0 | 1,174.0 | 861.0 | 799.0 | 817.0 | 745.0 | 650.0 | 692.0 | 633.0 | - | - |
| Other Current Liabilities | 1,440.0 | 1,641.0 | 1,753.0 | 1,296.0 | 1,167.0 | 1,452.0 | 1,383.0 | 963.0 | 1,291.0 | 1,111.0 | 527.0 | 633.0 | 629.0 | 459.0 | 491.0 | 551.0 | 630.0 | - | - |
| Total Current Liabilities | 8,398.0 | 8,649.0 | 7,762.0 | 7,339.0 | 6,407.0 | 5,752.0 | 6,677.0 | 6,437.0 | 5,807.0 | 5,147.0 | 3,233.0 | 3,038.0 | 2,675.0 | 2,773.0 | 2,558.0 | 2,501.0 | 2,533.0 | - | - |
| 2,975.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 879.0 | 794.0 | 887.0 | 1,034.0 | 1,098.0 | 823.0 | 882.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 79.0 | 81.0 | 209.0 | 313.0 | 169.0 | 83.0 | 290.0 | 485.0 | 605.0 | 1,020.0 | 16.0 | 16.0 | 14.0 | 18.0 | 15.0 | 23.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,265.0 | 1,377.0 | 1,482.0 | 1,842.0 | 2,002.0 | 2,366.0 | 2,236.0 | 2,372.0 | 2,610.0 | 1,744.0 | 994.0 | 891.0 | 912.0 | 898.0 | 883.0 | 893.0 | 914.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 31,311.0 | 29,174.0 | 26,356.0 | 24,247.0 | 24,139.0 | 24,271.0 | 24,348.0 | 21,471.0 | 20,264.0 | 19,019.0 | 9,672.0 | 9,033.0 | 8,209.0 | 7,627.0 | 6,691.0 | 7,398.0 | 7,512.0 | - | - |
| 5.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,590.0 | - | - |
| Retained Earnings | 18,414.0 | 16,531.0 | 14,838.0 | 12,342.0 | 10,305.0 | 9,206.0 | 9,644.0 | 8,982.0 | 7,242.0 | 6,501.0 | 4,878.0 | 4,286.0 | 3,837.0 | 3,509.0 | 3,212.0 | 3,286.0 | 3,565.0 | - | - |
| Accumulated Other Comprehensive Income | (642.0) | (1,063.0) | (647.0) | (729.0) | (342.0) | (135.0) | (361.0) | (391.0) | (17.0) | (497.0) | (196.0) | (70.0) | (44.0) | (44.0) | (48.0) | (2.0) | (15.0) | - | - |
| Treasury Stock | - | - | - | - | 14,446.0 | 14,497.0 | 14,385.0 | 12,185.0 | 9,418.0 | 6,460.0 | 11,098.0 | 9,223.0 | 7,929.0 | 7,340.0 | 6,463.0 | 5,348.0 | 5,765.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | - | - |
| Total Stockholders Equity | (3,771.0) | (2,992.0) | (682.0) | 568.0 | 1,414.0 | 430.0 | 703.0 | 2,225.0 | 3,582.0 | 5,121.0 | (3,590.0) | (2,200.0) | (1,415.0) | (1,285.0) | (781.0) | 1,585.0 | 1,380.0 | 1,462.0 | 2,651.0 |
| Total Equity | (3,771.0) | (2,992.0) | (682.0) | 568.0 | 1,414.0 | 430.0 | 703.0 | 2,225.0 | 3,582.0 | 5,121.0 | (3,590.0) | (2,200.0) | (1,415.0) | (1,285.0) | (781.0) | 1,585.0 | 1,391.0 | 1,462.0 | 2,651.0 |
| 3,095.0 |
| - |
| - |
| Net debt | (335.0) | (341.0) | (282.0) | (415.0) | (1,258.0) | (734.0) | 22.0 | - | - | - | - | - | - | - | 2,069.0 | 2,324.0 | 2,961.0 | - | - |
| Working Capital | (4,814.0) | (5,164.0) | (4,451.0) | (4,026.0) | (2,781.0) | (2,927.0) | (3,550.0) | (3,731.0) | (3,067.0) | (1,776.0) | (1,849.0) | (1,428.0) | (772.0) | (1,298.0) | (1,234.0) | 881.0 | 873.0 | - | - |
| Book Value | (3,771.0) | (2,992.0) | (682.0) | 568.0 | 1,414.0 | 430.0 | 703.0 | 2,225.0 | 3,582.0 | 5,121.0 | (3,590.0) | (2,200.0) | (1,415.0) | (1,285.0) | (781.0) | 1,585.0 | 1,380.0 | 1,462.0 | 2,651.0 |
| Tangible Book Value | (23,014.0) | (21,211.0) | (18,758.0) | (17,051.0) | (16,585.0) | (17,734.0) | (16,986.0) | (15,194.0) | (14,169.0) | (11,747.0) | (5,984.0) | (4,445.0) | (3,420.0) | (3,274.0) | (2,502.0) | (58.0) | (205.0) | - | - |
| 546.0 |
| 1,042.0 |
| 1,393.0 |
| 772.0 |
| 664.0 |
| 628.0 |
| 877.0 |
| 1,577.0 |
| 2,283.0 |
| 1,760.0 |
| 225.0 |
| 276.0 |
| 284.0 |
| 258.0 |
| 316.0 |
| 373.0 |
| 366.0 |
| 701.0 |
| 383.0 |
| 508.0 |
| 498.0 |
| 738.0 |
| 858.0 |
| 1,078.0 |
| 679.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 454.0 | 358.0 | 678.0 | 671.0 | 523.0 | 396.0 | 394.0 | 349.0 | 429.0 | 338.0 | 717.0 | 563.0 | 554.0 | 507.0 | 1,045.0 | 546.0 | 1,042.0 | 1,393.0 | 772.0 | 664.0 | 628.0 | 877.0 | 1,577.0 | 2,283.0 | 1,760.0 | 225.0 | 276.0 | 284.0 | 258.0 | 316.0 | 373.0 | 366.0 | 701.0 | 383.0 | 508.0 | 498.0 | 738.0 | 858.0 | 1,078.0 | 679.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,914.0 | 3,584.0 | 4,111.0 | 4,034.0 | 3,746.0 | 3,485.0 | 3,573.0 | 3,500.0 | 3,450.0 | 3,311.0 | 3,682.0 | 3,444.0 | 3,264.0 | 3,313.0 | 3,684.0 | 3,106.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,962.0 | 1,954.0 | 1,917.0 | 1,890.0 | 1,856.0 | 1,833.0 | 1,624.0 | 1,558.0 | 1,570.0 | 1,581.0 | 1,572.0 | 1,560.0 | 1,595.0 | 1,585.0 | 1,509.0 | 1,532.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 304.0 | 298.0 | 298.0 | 298.0 | 300.0 | 298.0 | 307.0 | 304.0 | 302.0 | 308.0 | 311.0 | 311.0 | 334.0 | 335.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 8,873.0 | 8,907.0 | 8,886.0 | 8,896.0 | 8,775.0 | 8,731.0 | 8,890.0 | 8,783.0 | 8,815.0 | 8,886.0 | 8,795.0 | 8,850.0 | 8,904.0 | 8,872.0 | 8,765.0 | 8,920.0 | 9,069.0 | 9,073.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 940.0 | 941.0 | 947.0 | 934.0 | 843.0 | 845.0 | 879.0 | 875.0 | 897.0 | 929.0 | 937.0 | 965.0 | 984.0 | 987.0 | 947.0 | 1,002.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 549.0 | 570.0 | 571.0 | 611.0 | 627.0 | 650.0 | 629.0 | 644.0 | 673.0 | 673.0 | 240.0 | 240.0 | 240.0 | 240.0 | 228.0 | 228.0 | 228.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 799.0 | 799.0 | 747.0 | 747.0 | 739.0 | 716.0 | 666.0 | 667.0 | 661.0 | 658.0 | 578.0 | 582.0 | 584.0 | 584.0 | 559.0 | 572.0 | 575.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,857.0 | 27,540.0 | 27,833.0 | 27,342.0 | 26,651.0 | 26,182.0 | 26,209.0 | 25,740.0 | 25,756.0 | 25,674.0 | 25,267.0 | 25,087.0 | 24,863.0 | 24,815.0 | 24,763.0 | 24,615.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,256.0 | 1,438.0 | 1,323.0 | 1,184.0 | 1,156.0 | 1,449.0 | 1,288.0 | 1,136.0 | 1,079.0 | 1,390.0 | 1,229.0 | 1,092.0 | 1,027.0 | 1,299.0 | 1,260.0 | 1,071.0 | 1,052.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,770.0 | 1,440.0 | 1,609.0 | 1,549.0 | 1,834.0 | 1,641.0 | 2,061.0 | 1,978.0 | 2,057.0 | 1,753.0 | 1,487.0 | 1,492.0 | 1,481.0 | 1,296.0 | 1,454.0 | 1,336.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 8,516.0 | 8,398.0 | 8,798.0 | 8,199.0 | 8,284.0 | 8,649.0 | 8,518.0 | 8,283.0 | 8,170.0 | 7,762.0 | 7,677.0 | 7,520.0 | 6,969.0 | 7,339.0 | 7,112.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 55.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 92.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 876.0 | 879.0 | 887.0 | 881.0 | 789.0 | 794.0 | 831.0 | 825.0 | 851.0 | 887.0 | 966.0 | 999.0 | 1,024.0 | 1,034.0 | 1,007.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 90.0 | 79.0 | 117.0 | 59.0 | 65.0 | 81.0 | 185.0 | 219.0 | 194.0 | 209.0 | 359.0 | 285.0 | 307.0 | 313.0 | 273.0 | 223.0 | 179.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,247.0 | 1,265.0 | 1,280.0 | 1,263.0 | 1,255.0 | 1,377.0 | 1,392.0 | 1,327.0 | 1,503.0 | 1,482.0 | 1,622.0 | 1,652.0 | 1,711.0 | 1,842.0 | 1,811.0 | 1,875.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 31,949.0 | 31,311.0 | 30,952.0 | 30,306.0 | 29,819.0 | 29,174.0 | 28,630.0 | 27,831.0 | 27,372.0 | 26,356.0 | 25,928.0 | 25,311.0 | 24,723.0 | 24,247.0 | 23,700.0 | 22,843.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 18,884.0 | 18,414.0 | 18,148.0 | 17,602.0 | 17,022.0 | 16,531.0 | 16,251.0 | 15,844.0 | 15,251.0 | 14,838.0 | 14,142.0 | 13,544.0 | 12,975.0 | 12,342.0 | 11,795.0 | 11,262.0 | 10,682.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (715.0) | (642.0) | (673.0) | (674.0) | (962.0) | (1,063.0) | (714.0) | (905.0) | (794.0) | (647.0) | (849.0) | (716.0) | (647.0) | (729.0) | (990.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15,666.0 | 14,716.0 | 14,418.0 | 14,446.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (4,092.0) | (3,771.0) | (3,119.0) | (2,964.0) | (3,168.0) | (2,992.0) | (2,421.0) | (2,091.0) | (1,616.0) | (682.0) | (661.0) | (224.0) | 140.0 | 568.0 | 1,063.0 | 1,772.0 | ||||||||||||||||||||||||
| Total Equity | (4,092.0) | (3,771.0) | (3,119.0) | (2,964.0) | (3,168.0) | (2,992.0) | (2,421.0) | (2,091.0) | (1,616.0) | (682.0) | (661.0) | (224.0) | 140.0 | 568.0 | 1,063.0 | 1,772.0 | 1,772.0 | 1,414.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 55.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 92.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (431.0) | (335.0) | (655.0) | (648.0) | (500.0) | (341.0) | (338.0) | (293.0) | (373.0) | (282.0) | (661.0) | (507.0) | (498.0) | (415.0) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | (4,602.0) | (4,814.0) | (4,687.0) | (4,165.0) | (4,538.0) | (5,164.0) | (4,945.0) | (4,783.0) | (4,720.0) | (4,451.0) | (3,995.0) | (4,076.0) | (3,705.0) | (4,026.0) | (3,428.0) | (3,747.0) | (3,004.0) | |||||||||||||||||||||||
| Book Value | (4,092.0) | (3,771.0) | (3,119.0) | (2,964.0) | (3,168.0) | (2,992.0) | (2,421.0) | (2,091.0) | (1,616.0) | (682.0) | (661.0) | (224.0) | 140.0 | 568.0 | 1,063.0 | 1,772.0 | 1,772.0 | 1,414.0 | ||||||||||||||||||||||
| Tangible Book Value | (12,965.0) | (12,678.0) | (12,005.0) | (11,860.0) | (11,943.0) | (11,723.0) | (11,311.0) | (10,874.0) | (10,431.0) | (9,568.0) | (9,456.0) | (9,074.0) | (8,764.0) | (8,304.0) | (7,702.0) | (7,148.0) | (7,297.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,418.0 |
| 3,626.0 |
| 2,990.0 |
| 2,799.0 |
| 2,672.0 |
| 2,825.0 |
| 3,540.0 |
| 4,113.0 |
| 4,049.0 |
| 3,127.0 |
| 2,900.0 |
| 2,869.0 |
| 2,735.0 |
| 2,706.0 |
| 2,803.0 |
| 2,817.0 |
| 3,152.0 |
| 2,740.0 |
| 2,944.0 |
| 2,830.0 |
| 3,121.0 |
| 3,371.0 |
| 3,787.0 |
| 1,959.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,531.0 |
| 1,503.0 |
| 1,496.0 |
| 1,490.0 |
| 1,482.0 |
| 1,514.0 |
| 1,790.0 |
| 1,818.0 |
| 1,854.0 |
| 1,904.0 |
| 1,960.0 |
| 1,945.0 |
| 1,961.0 |
| 1,956.0 |
| 1,967.0 |
| 1,958.0 |
| 1,791.0 |
| 1,793.0 |
| 1,894.0 |
| 2,102.0 |
| 2,109.0 |
| 2,335.0 |
| 2,411.0 |
| 1,056.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,084.0 |
| 9,142.0 |
| 9,107.0 |
| 9,175.0 |
| 9,035.0 |
| 8,962.0 |
| 8,901.0 |
| 9,048.0 |
| 8,990.0 |
| 9,067.0 |
| 9,053.0 |
| 9,039.0 |
| 9,067.0 |
| 9,103.0 |
| 9,270.0 |
| 9,207.0 |
| 9,182.0 |
| 8,582.0 |
| 7,802.0 |
| 7,598.0 |
| 7,175.0 |
| 947.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,442.0 |
| 1,473.0 |
| 1,024.0 |
| 1,062.0 |
| 642.0 |
| 682.0 |
| 712.0 |
| 752.0 |
| 757.0 |
| 759.0 |
| 782.0 |
| 888.0 |
| 955.0 |
| 977.0 |
| 979.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.0 |
| 232.0 |
| 208.0 |
| 258.0 |
| 249.0 |
| 202.0 |
| 184.0 |
| 155.0 |
| 154.0 |
| 169.0 |
| 171.0 |
| 171.0 |
| 171.0 |
| 171.0 |
| 171.0 |
| 172.0 |
| 93.0 |
| 110.0 |
| 119.0 |
| 119.0 |
| 116.0 |
| 92.0 |
| 586.0 |
| 604.0 |
| 627.0 |
| 627.0 |
| 630.0 |
| 616.0 |
| 599.0 |
| 650.0 |
| 616.0 |
| 595.0 |
| 599.0 |
| 573.0 |
| 537.0 |
| 587.0 |
| 611.0 |
| 596.0 |
| 604.0 |
| 593.0 |
| 400.0 |
| 442.0 |
| 439.0 |
| 477.0 |
| 419.0 |
| 223.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,238.0 |
| 25,553.0 |
| 24,506.0 |
| 24,504.0 |
| 24,369.0 |
| 24,701.0 |
| 25,148.0 |
| 25,680.0 |
| 25,549.0 |
| 25,051.0 |
| 24,812.0 |
| 24,893.0 |
| 24,746.0 |
| 23,696.0 |
| 23,833.0 |
| 23,844.0 |
| 24,484.0 |
| 23,846.0 |
| 24,236.0 |
| 23,881.0 |
| 23,925.0 |
| 24,140.0 |
| 25,002.0 |
| 6,650.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.0 |
| 148.0 |
| - |
| 147.0 |
| 147.0 |
| 141.0 |
| 137.0 |
| - |
| 131.0 |
| 127.0 |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,187.0 |
| 1,120.0 |
| 932.0 |
| 975.0 |
| 831.0 |
| 1,030.0 |
| 1,115.0 |
| 1,211.0 |
| 1,339.0 |
| 1,207.0 |
| 1,067.0 |
| 1,039.0 |
| 1,345.0 |
| 1,253.0 |
| 1,176.0 |
| 1,163.0 |
| 1,214.0 |
| 1,133.0 |
| 1,054.0 |
| 1,034.0 |
| 1,174.0 |
| 1,136.0 |
| 756.0 |
| 1,276.0 |
| 1,167.0 |
| 1,289.0 |
| 1,211.0 |
| 1,400.0 |
| 1,452.0 |
| 1,450.0 |
| 1,303.0 |
| 1,263.0 |
| 1,383.0 |
| 1,306.0 |
| 1,244.0 |
| 1,208.0 |
| 963.0 |
| 1,117.0 |
| 1,101.0 |
| 1,314.0 |
| 1,291.0 |
| 1,385.0 |
| 1,309.0 |
| 1,271.0 |
| 1,111.0 |
| 1,250.0 |
| 572.0 |
| 6,853.0 |
| 6,422.0 |
| 6,407.0 |
| 6,019.0 |
| 6,121.0 |
| 5,914.0 |
| 5,752.0 |
| 6,006.0 |
| 6,118.0 |
| 6,516.0 |
| 6,677.0 |
| 5,738.0 |
| 5,624.0 |
| 5,848.0 |
| 6,437.0 |
| 6,051.0 |
| 5,904.0 |
| 6,469.0 |
| 5,807.0 |
| 5,608.0 |
| 5,363.0 |
| 5,223.0 |
| 5,147.0 |
| 5,229.0 |
| 3,244.0 |
| 1,048.0 |
| 1,066.0 |
| 1,098.0 |
| 697.0 |
| 745.0 |
| 775.0 |
| 823.0 |
| 817.0 |
| 830.0 |
| 846.0 |
| 882.0 |
| 868.0 |
| 893.0 |
| 889.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| 69.0 |
| 71.0 |
| 82.0 |
| 83.0 |
| 146.0 |
| 121.0 |
| 212.0 |
| 290.0 |
| 291.0 |
| 359.0 |
| 441.0 |
| 485.0 |
| 551.0 |
| 567.0 |
| 634.0 |
| 605.0 |
| 927.0 |
| 994.0 |
| 891.0 |
| 1,020.0 |
| 1,308.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,977.0 |
| 2,002.0 |
| 2,137.0 |
| 2,166.0 |
| 2,344.0 |
| 2,366.0 |
| 2,223.0 |
| 2,292.0 |
| 2,270.0 |
| 2,236.0 |
| 2,287.0 |
| 2,294.0 |
| 2,309.0 |
| 2,372.0 |
| 2,248.0 |
| 2,198.0 |
| 2,283.0 |
| 2,610.0 |
| 2,094.0 |
| 1,911.0 |
| 1,820.0 |
| 1,744.0 |
| 1,580.0 |
| 1,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,466.0 |
| 24,139.0 |
| 23,588.0 |
| 23,708.0 |
| 24,135.0 |
| 24,271.0 |
| 24,919.0 |
| 25,759.0 |
| 25,569.0 |
| 24,348.0 |
| 23,974.0 |
| 23,653.0 |
| 23,143.0 |
| 21,471.0 |
| 21,410.0 |
| 20,924.0 |
| 20,896.0 |
| 20,115.0 |
| 19,724.0 |
| 18,980.0 |
| 18,757.0 |
| 18,783.0 |
| 19,161.0 |
| 10,112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,305.0 |
| 9,838.0 |
| 9,618.0 |
| 9,195.0 |
| 9,206.0 |
| 9,370.0 |
| 9,270.0 |
| 9,504.0 |
| 9,644.0 |
| 9,522.0 |
| 9,292.0 |
| 9,219.0 |
| 8,982.0 |
| 8,705.0 |
| 8,363.0 |
| 7,898.0 |
| 7,242.0 |
| 7,310.0 |
| 7,040.0 |
| 6,750.0 |
| 6,501.0 |
| 6,375.0 |
| 5,185.0 |
| (651.0) |
| (328.0) |
| (342.0) |
| (332.0) |
| (194.0) |
| (290.0) |
| (135.0) |
| (446.0) |
| (608.0) |
| (739.0) |
| (361.0) |
| (504.0) |
| (326.0) |
| (360.0) |
| (391.0) |
| (309.0) |
| (244.0) |
| 141.0 |
| (17.0) |
| (49.0) |
| (156.0) |
| (312.0) |
| (497.0) |
| (169.0) |
| (173.0) |
| 14,462.0 |
| 14,463.0 |
| 14,463.0 |
| 14,497.0 |
| 14,498.0 |
| 14,499.0 |
| 14,501.0 |
| 14,385.0 |
| 13,958.0 |
| 13,460.0 |
| 12,967.0 |
| 12,185.0 |
| 11,850.0 |
| 11,011.0 |
| 10,163.0 |
| 9,418.0 |
| 8,498.0 |
| 7,700.0 |
| 6,986.0 |
| 6,460.0 |
| 6,110.0 |
| 11,266.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,772.0 |
| 1,414.0 |
| 918.0 |
| 796.0 |
| 234.0 |
| 430.0 |
| 229.0 |
| (79.0) |
| (20.0) |
| 703.0 |
| 838.0 |
| 1,240.0 |
| 1,603.0 |
| 2,225.0 |
| 2,423.0 |
| 2,920.0 |
| 3,588.0 |
| 3,731.0 |
| 4,512.0 |
| 4,901.0 |
| 5,168.0 |
| 5,357.0 |
| 5,841.0 |
| (3,462.0) |
| 918.0 |
| 796.0 |
| 234.0 |
| 430.0 |
| 229.0 |
| (79.0) |
| (20.0) |
| 703.0 |
| 838.0 |
| 1,240.0 |
| 1,603.0 |
| 2,225.0 |
| 2,423.0 |
| 2,920.0 |
| 3,588.0 |
| 3,731.0 |
| 4,512.0 |
| 4,901.0 |
| 5,168.0 |
| 5,357.0 |
| 5,841.0 |
| (3,462.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,781.0) |
| (3,029.0) |
| (3,322.0) |
| (3,242.0) |
| (2,927.0) |
| (2,466.0) |
| (2,005.0) |
| (2,467.0) |
| (3,550.0) |
| (2,838.0) |
| (2,755.0) |
| (3,113.0) |
| (3,731.0) |
| (3,248.0) |
| (3,087.0) |
| (3,317.0) |
| (3,067.0) |
| (2,664.0) |
| (2,533.0) |
| (2,102.0) |
| (1,776.0) |
| (1,442.0) |
| (1,285.0) |
| 918.0 |
| 796.0 |
| 234.0 |
| 430.0 |
| 229.0 |
| (79.0) |
| (20.0) |
| 703.0 |
| 838.0 |
| 1,240.0 |
| 1,603.0 |
| 2,225.0 |
| 2,423.0 |
| 2,920.0 |
| 3,588.0 |
| 3,731.0 |
| 4,512.0 |
| 4,901.0 |
| 5,168.0 |
| 5,357.0 |
| 5,841.0 |
| (3,462.0) |
| (7,659.0) |
| (8,166.0) |
| (8,346.0) |
| (8,873.0) |
| (8,745.0) |
| (8,806.0) |
| (9,041.0) |
| (8,921.0) |
| (8,345.0) |
| (8,152.0) |
| (7,827.0) |
| (7,450.0) |
| (6,814.0) |
| (6,644.0) |
| (6,183.0) |
| (5,682.0) |
| (5,476.0) |
| (4,670.0) |
| (3,681.0) |
| (2,634.0) |
| (2,241.0) |
| (4,776.0) |
| (5,882.0) |