| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,949.0 | 1,147.0 | 1,282.0 | 1,273.0 | 2,218.0 | 1,240.0 | 1,394.0 | 1,311.0 | 1,284.0 | 1,623.0 | 1,311.0 | 1,339.0 | 1,543.0 | 4,521.0 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1,949.0 | 2,218.0 | 1,284.0 | 1,543.0 | 3,714.0 | 3,593.0 | 4,140.0 | - | 3,669.0 | 4,967.0 | 2,876.0 | 4,843.0 | 1,403.0 | 919.0 | 1,172.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 7,271.0 | 6,747.0 | 6,721.0 | 6,416.0 | 6,859.0 | 7,224.0 | 6,808.0 | - | 7,558.0 | 8,741.0 | 9,758.0 | 14,637.0 | 12,838.0 | - | - |
| Cash And Short Term Investments | 9,220.0 | 8,965.0 | 8,005.0 | 7,959.0 | 10,573.0 | 10,817.0 | 10,948.0 | - | 11,227.0 | 13,708.0 | 12,634.0 | 19,480.0 | 14,241.0 | 919.0 | 1,172.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 6,643.0 | 6,515.0 | 6,128.0 | 5,998.0 | 5,551.0 | 5,462.0 | 4,645.0 | - | 5,987.0 | 5,591.0 | 5,562.0 | 5,112.0 | 3,811.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 5,951.0 | 5,476.0 | 5,217.0 | 5,293.0 | 4,616.0 | 4,313.0 | 4,229.0 | - | 3,579.0 | 3,338.0 | 3,473.0 | 3,463.0 | 1,725.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 12,700.0 | 11,644.0 | - | 10,259.0 | 9,691.0 | 9,714.0 | 8,863.0 | 6,439.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 2,644.0 | 2,449.0 | 2,410.0 | 2,662.0 | 2,276.0 | 2,106.0 | 1,996.0 | - | 1,628.0 | 1,555.0 | 1,709.0 | 1,610.0 | 742.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 22,140.0 | - | 23,692.0 | 25,874.0 | 29,944.0 | 33,171.0 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 100.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,788.0 | 2,874.0 | 1,092.0 | 20.0 | 3,742.0 | 11.0 | 24,916.0 | - | 25,750.0 | 33,368.0 | 30,937.0 | 35,590.0 | 1,613.0 | - | - |
| 4,828.0 |
| 2,140.0 |
| 3,714.0 |
| 3,479.0 |
| 2,900.0 |
| 3,004.0 |
| 3,593.0 |
| 5,077.0 |
| 6,420.0 |
| 6,499.0 |
| 4,140.0 |
| 3,709.0 |
| 3,962.0 |
| 5,080.0 |
| - |
| 3,703.0 |
| 3,911.0 |
| 4,380.0 |
| 3,669.0 |
| 6,358.0 |
| 5,529.0 |
| 4,691.0 |
| 4,967.0 |
| 2,768.0 |
| 2,954.0 |
| 3,060.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 7,271.0 | 7,236.0 | 7,045.0 | 6,848.0 | 6,747.0 | 6,682.0 | 6,595.0 | 6,532.0 | 6,721.0 | 6,698.0 | 6,423.0 | 6,537.0 | 6,416.0 | 6,616.0 | 6,602.0 | 6,733.0 | 6,859.0 | 7,742.0 | 7,769.0 | 7,591.0 | 7,224.0 | 9,562.0 | 7,857.0 | 6,513.0 | 6,808.0 | 7,919.0 | 6,436.0 | 5,603.0 | - | 5,439.0 | 6,222.0 | 6,624.0 | 7,558.0 | 8,078.0 | 7,997.0 | 8,397.0 | 8,741.0 | 8,690.0 | 8,303.0 | 9,750.0 |
| Cash And Short Term Investments | 9,220.0 | 8,383.0 | 8,327.0 | 8,121.0 | 8,965.0 | 7,922.0 | 7,989.0 | 7,843.0 | 8,005.0 | 8,321.0 | 7,734.0 | 7,876.0 | 7,959.0 | 11,137.0 | 11,430.0 | 8,873.0 | 10,573.0 | 11,221.0 | 10,669.0 | 10,595.0 | 10,817.0 | 14,639.0 | 14,277.0 | 13,012.0 | 10,948.0 | 11,628.0 | 10,398.0 | 10,683.0 | - | 9,142.0 | 10,133.0 | 11,004.0 | 11,227.0 | 14,436.0 | 13,526.0 | 13,088.0 | 13,708.0 | 11,458.0 | 11,257.0 | 12,810.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,643.0 | 6,359.0 | 6,389.0 | 6,263.0 | 6,515.0 | 6,115.0 | 6,260.0 | 6,011.0 | 6,128.0 | 5,968.0 | 5,934.0 | 5,806.0 | 5,998.0 | 5,887.0 | 5,626.0 | 5,308.0 | 5,551.0 | 5,446.0 | 5,493.0 | 5,431.0 | 5,462.0 | 5,215.0 | 5,348.0 | 4,876.0 | 4,645.0 | 6,248.0 | 6,118.0 | 5,894.0 | - | 5,854.0 | 5,743.0 | 5,674.0 | 5,987.0 | 5,775.0 | 5,752.0 | 5,784.0 | 5,591.0 | 5,453.0 | 5,661.0 | 5,357.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,951.0 | 6,309.0 | 6,156.0 | 5,886.0 | 5,476.0 | 5,610.0 | 5,479.0 | 5,414.0 | 5,217.0 | 5,726.0 | 5,754.0 | 5,668.0 | 5,293.0 | 5,375.0 | 5,055.0 | 4,809.0 | 4,616.0 | 4,514.0 | 4,349.0 | 4,288.0 | 4,313.0 | 4,508.0 | 4,484.0 | 4,551.0 | 4,229.0 | 4,122.0 | 4,042.0 | 3,932.0 | - | 3,866.0 | 3,763.0 | 3,681.0 | 3,579.0 | 3,751.0 | 3,638.0 | 3,538.0 | 3,338.0 | 3,720.0 | 3,717.0 | 3,580.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,972.0 | 3,020.0 | 3,124.0 | 2,952.0 | 2,858.0 | 2,865.0 | 2,710.0 | 2,679.0 | 2,584.0 | 2,499.0 | 2,658.0 | 2,518.0 | 2,425.0 | 2,965.0 | 3,287.0 | 3,145.0 | 2,318.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 24,787.0 | 24,071.0 | 23,996.0 | 23,223.0 | 23,814.0 | 22,513.0 | 22,438.0 | 21,947.0 | 21,935.0 | 22,513.0 | 22,081.0 | 21,869.0 | 21,675.0 | 25,364.0 | 25,398.0 | 22,135.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 13,926.0 | 13,497.0 | 13,323.0 | 13,365.0 | 13,074.0 | 12,978.0 | 12,808.0 | 12,700.0 | 12,398.0 | 12,198.0 | 11,952.0 | 11,644.0 | 11,507.0 | 11,364.0 | 11,136.0 | - | 10,746.0 | 10,512.0 | 10,336.0 | 10,259.0 | 10,006.0 | 10,115.0 | 9,890.0 | 9,691.0 | 10,436.0 | 10,200.0 | 9,917.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,489.0 | 8,199.0 | 8,043.0 | 7,952.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,417.0 | 7,179.0 | 7,164.0 | 7,006.0 | 6,837.0 | 6,593.0 | 6,438.0 | 6,282.0 | 6,131.0 | 5,838.0 | 5,735.0 | 5,665.0 | 5,569.0 | 5,437.0 | 5,298.0 | 5,281.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 78.0 | 79.0 | 83.0 | 83.0 | 89.0 | 77.0 | - | - | 84.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 42,587.0 | 41,892.0 | 41,811.0 | 42,007.0 | 41,737.0 | 40,819.0 | 41,161.0 | 41,084.0 | 40,986.0 | 41,160.0 | 40,821.0 | 41,436.0 | 41,425.0 | 41,565.0 | 40,417.0 | 40,324.0 | 40,502.0 | 80.0 | ||||||||||||||||||||||
| Intangible Assets | 10,146.0 | 10,335.0 | 10,770.0 | 11,223.0 | 11,667.0 | 12,184.0 | 12,423.0 | 12,819.0 | 13,225.0 | 13,690.0 | 14,060.0 | 14,434.0 | 14,844.0 | 15,265.0 | 15,655.0 | 15,775.0 | 15,595.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,197.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 3,943.0 | 3,967.0 | 3,857.0 | 3,929.0 | 4,040.0 | 3,614.0 | 3,572.0 | 3,554.0 | 3,657.0 | 3,599.0 | 3,428.0 | 3,461.0 | 3,477.0 | 3,361.0 | 3,350.0 | 3,311.0 | 3,403.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 4,147.0 | 4,041.0 | 3,748.0 | 3,585.0 | 3,584.0 | 4,250.0 | 4,009.0 | 4,062.0 | 4,047.0 | 4,036.0 | 3,962.0 | 3,912.0 | 3,959.0 | 3,142.0 | 3,124.0 | 3,088.0 | 3,008.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 93,028.0 | 91,485.0 | 91,346.0 | 90,972.0 | 91,680.0 | 89,973.0 | 90,042.0 | 89,749.0 | 89,981.0 | 90,836.0 | 90,087.0 | 90,776.0 | 90,948.0 | 94,134.0 | 93,241.0 | 89,914.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,644.0 | 2,569.0 | 2,581.0 | 2,555.0 | 2,449.0 | 2,286.0 | 2,376.0 | 2,291.0 | 2,410.0 | 1,992.0 | 2,174.0 | 2,239.0 | 2,662.0 | 2,209.0 | 2,198.0 | 2,180.0 | 2,276.0 | 1,985.0 | 1,917.0 | 1,864.0 | 2,106.0 | 1,816.0 | 1,902.0 | 1,720.0 | 1,996.0 | 1,945.0 | 1,965.0 | 1,906.0 | - | 1,706.0 | 1,742.0 | 1,789.0 | 1,628.0 | 1,809.0 | 1,718.0 | 1,759.0 | 1,731.0 | 1,557.0 | 1,659.0 | 1,615.0 |
| Short Term Debt | 1,788.0 | 191.0 | 1,420.0 | 2,430.0 | 2,874.0 | 2,622.0 | 3,719.0 | 1,553.0 | 1,092.0 | 1,029.0 | 1,339.0 | 519.0 | 20.0 | 5,918.0 | 5,864.0 | 5,729.0 | 3,742.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 198.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 3,634.0 | 3,504.0 | 3,153.0 | 3,596.0 | 3,683.0 | 3,526.0 | 3,260.0 | 3,604.0 | 3,582.0 | 3,488.0 | 3,299.0 | 3,581.0 | 3,581.0 | 3,630.0 | 4,031.0 | 3,816.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 11,658.0 | 9,495.0 | 9,935.0 | 11,530.0 | 12,879.0 | 11,840.0 | 12,195.0 | 10,287.0 | 10,789.0 | 9,793.0 | 9,659.0 | 9,047.0 | 9,051.0 | 14,422.0 | 14,465.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 989.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 362.0 | 365.0 | 386.0 | 416.0 | 403.0 | 452.0 | 473.0 | 496.0 | 515.0 | 615.0 | 686.0 | 687.0 | 708.0 | 747.0 | 871.0 | 899.0 | 884.0 | |||||||||||||||||||||||
| Pension Obligations | 1,193.0 | 1,191.0 | 1,184.0 | 1,179.0 | 1,158.0 | 1,063.0 | 1,084.0 | 1,107.0 | 1,101.0 | 1,049.0 | 1,020.0 | 1,092.0 | 1,093.0 | 1,103.0 | 1,048.0 | 1,102.0 | 1,113.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,055.0 | 1,770.0 | 1,764.0 | 1,813.0 | 1,769.0 | 1,533.0 | 1,534.0 | 1,470.0 | 1,365.0 | 1,410.0 | 1,556.0 | 1,715.0 | 1,727.0 | 1,730.0 | 1,435.0 | 1,440.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 42,956.0 | 42,289.0 | 42,489.0 | 42,839.0 | 43,424.0 | 40,358.0 | 41,326.0 | 41,589.0 | 39,561.0 | 38,840.0 | 38,440.0 | 39,410.0 | 39,283.0 | 42,516.0 | 41,184.0 | 37,071.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 20,926.0 | 21,012.0 | 20,857.0 | 20,891.0 | 20,833.0 | 20,910.0 | 20,824.0 | 20,810.0 | 23,129.0 | 24,589.0 | 24,580.0 | 24,587.0 | 24,590.0 | 24,513.0 | 24,442.0 | 24,335.0 | ||||||||||||||||||||||||
| Retained Earnings | 32,638.0 | 32,303.0 | 32,070.0 | 31,606.0 | 31,476.0 | 31,317.0 | 30,919.0 | 30,547.0 | 30,403.0 | 30,661.0 | 30,256.0 | 30,265.0 | 30,392.0 | 30,117.0 | 29,799.0 | 30,276.0 | 30,250.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,101.0) | (4,330.0) | (4,275.0) | (4,604.0) | (4,284.0) | (2,839.0) | (3,250.0) | (3,410.0) | (3,318.0) | (3,459.0) | (3,377.0) | (3,674.0) | (3,499.0) | (3,189.0) | (2,361.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 609.0 | 211.0 | 204.0 | 240.0 | 232.0 | 228.0 | 222.0 | 213.0 | 206.0 | 204.0 | 187.0 | 188.0 | 182.0 | 177.0 | 177.0 | 170.0 | 171.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 49,463.0 | 48,985.0 | 48,652.0 | 47,893.0 | 48,024.0 | 49,387.0 | 48,494.0 | 47,947.0 | 50,214.0 | 51,792.0 | 51,460.0 | 51,178.0 | 51,483.0 | 51,441.0 | 51,880.0 | 52,672.0 | ||||||||||||||||||||||||
| Total Equity | 50,072.0 | 49,196.0 | 48,857.0 | 48,133.0 | 48,256.0 | 49,615.0 | 48,716.0 | 48,160.0 | 50,420.0 | 51,996.0 | 51,647.0 | 51,366.0 | 51,665.0 | 51,618.0 | 52,057.0 | 52,843.0 | 52,722.0 | 52,713.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,788.0 | 191.0 | 1,420.0 | 2,430.0 | 2,874.0 | 2,622.0 | 3,719.0 | 1,553.0 | 1,092.0 | 1,029.0 | 1,339.0 | 519.0 | 20.0 | 5,918.0 | 5,864.0 | 5,729.0 | 3,742.0 | 865.0 | 16.0 | 6.0 | 11.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,226.0 | 3,367.0 | 1,947.0 |
| Net debt | (7,432.0) | (8,192.0) | (6,907.0) | (5,691.0) | (6,091.0) | (5,300.0) | (4,270.0) | (6,290.0) | (6,913.0) | (7,292.0) | (6,395.0) | (7,357.0) | (7,939.0) | (5,219.0) | (5,566.0) | (3,144.0) | (6,831.0) | (10,356.0) | ||||||||||||||||||||||
| Working Capital | 13,129.0 | 14,576.0 | 14,061.0 | 11,693.0 | 10,935.0 | 10,673.0 | 10,243.0 | 11,660.0 | 11,146.0 | 12,720.0 | 12,422.0 | 12,822.0 | 12,624.0 | 10,942.0 | 10,933.0 | 8,086.0 | 10,665.0 | |||||||||||||||||||||||
| Book Value | 49,463.0 | 48,985.0 | 48,652.0 | 47,893.0 | 48,024.0 | 49,387.0 | 48,494.0 | 47,947.0 | 50,214.0 | 51,792.0 | 51,460.0 | 51,178.0 | 51,483.0 | 51,441.0 | 51,880.0 | 52,672.0 | 52,551.0 | 52,542.0 | ||||||||||||||||||||||
| Tangible Book Value | (3,270.0) | (3,242.0) | (3,929.0) | (5,337.0) | (5,380.0) | (3,616.0) | (5,090.0) | (5,956.0) | (3,997.0) | (3,058.0) | (3,421.0) | (4,692.0) | (4,786.0) | (5,389.0) | (4,192.0) | (3,427.0) | (3,546.0) | |||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,865.0 |
| 1,931.0 |
| 1,454.0 |
| 697.0 |
| - |
| - |
| Other Current Assets | 2,972.0 | 2,858.0 | 2,584.0 | 2,425.0 | 2,318.0 | 1,955.0 | 2,209.0 | - | 2,187.0 | 1,865.0 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 24,787.0 | 23,814.0 | 21,935.0 | 21,675.0 | 23,059.0 | 22,548.0 | 22,031.0 | - | 22,980.0 | 24,873.0 | 23,600.0 | 30,844.0 | 21,210.0 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 7,479.0 | 6,816.0 | - | 5,655.0 | 5,330.0 | 4,873.0 | 4,164.0 | 4,047.0 | - | - |
| Property,Plant & Equipment Net | 7,417.0 | 6,837.0 | 6,131.0 | 5,569.0 | 5,413.0 | 5,221.0 | 4,828.0 | - | 4,604.0 | 4,361.0 | 4,841.0 | 4,699.0 | 2,392.0 | 2,490.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 706.0 | 821.0 | - | - |
| Equity Method Investments | 78.0 | 89.0 | - | - | - | - | - | - | 18.0 | - | - | - | - | - | - |
| Goodwill | 42,587.0 | 41,737.0 | 40,986.0 | 41,425.0 | 40,502.0 | 41,961.0 | 39,841.0 | - | 39,543.0 | 38,515.0 | 41,500.0 | 40,530.0 | 10,593.0 | 10,329.0 | - |
| Intangible Assets | 10,146.0 | 11,667.0 | 13,225.0 | 14,844.0 | 15,595.0 | 17,740.0 | 19,063.0 | - | 21,723.0 | 23,407.0 | 26,899.0 | 28,101.0 | 2,286.0 | - | - |
| Operating Lease Right Of Use Assets | 1,197.0 | 1,100.0 | 1,012.0 | 1,041.0 | 854.0 | 998.0 | 927.0 | 1,000.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3,943.0 | 4,040.0 | 3,657.0 | 3,477.0 | 3,403.0 | 3,169.0 | 2,832.0 | - | 1,465.0 | 1,550.0 | 1,383.0 | 774.0 | 300.0 | - | - |
| Other Non-Current Assets | 4,147.0 | 3,584.0 | 4,047.0 | 3,959.0 | 3,008.0 | 2,443.0 | 2,094.0 | - | 1,078.0 | 1,232.0 | 1,421.0 | 1,737.0 | 1,162.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 93,028.0 | 91,680.0 | 89,981.0 | 90,948.0 | 90,981.0 | 93,083.0 | 90,689.0 | - | 91,393.0 | 99,857.0 | 99,644.0 | 106,685.0 | 37,943.0 | - | - |
| Short Term Debt | 1,788.0 | 2,874.0 | 1,092.0 | 20.0 | 3,742.0 | 11.0 | 2,776.0 | - | 2,058.0 | 7,494.0 | 993.0 | 2,419.0 | 1,613.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 198.0 | 192.0 | 183.0 | 180.0 | 167.0 | 186.0 | 171.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 3,634.0 | 3,683.0 | 3,582.0 | 3,581.0 | 3,551.0 | 3,475.0 | 2,993.0 | - | 3,431.0 | 2,618.0 | 2,185.0 | 2,464.0 | 2,006.0 | - | - |
| Total Current Liabilities | 11,658.0 | 12,879.0 | 10,789.0 | 9,051.0 | 12,394.0 | 8,509.0 | 10,366.0 | - | 10,084.0 | 14,264.0 | 7,165.0 | 9,173.0 | 5,559.0 | - | - |
| Operating Lease Liabilities Non-Current |
| 989.0 |
| 918.0 |
| 840.0 |
| 869.0 |
| 703.0 |
| 829.0 |
| 774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 362.0 | 403.0 | 515.0 | 708.0 | 884.0 | 1,028.0 | 1,174.0 | - | 1,423.0 | 2,978.0 | 3,729.0 | 4,700.0 | 386.0 | - | - |
| Pension Obligations | 1,193.0 | 1,158.0 | 1,101.0 | 1,093.0 | 1,113.0 | 1,557.0 | 1,910.0 | - | 1,425.0 | 1,724.0 | 1,759.0 | 1,535.0 | 662.0 | - | - |
| Other Non-Current Liabilities | 2,055.0 | 1,769.0 | 1,365.0 | 1,727.0 | 1,410.0 | 1,756.0 | 1,664.0 | - | 889.0 | 1,515.0 | 1,916.0 | 1,819.0 | 235.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 42,956.0 | 43,424.0 | 39,561.0 | 39,283.0 | 38,260.0 | 41,481.0 | 39,817.0 | - | 40,571.0 | 49,527.0 | 47,581.0 | 53,455.0 | 18,500.0 | - | - |
| Additional Paid In Capital |
| 20,926.0 |
| 20,833.0 |
| 23,129.0 |
| 24,590.0 |
| 24,566.0 |
| 26,319.0 |
| 26,165.0 |
| - |
| 28,127.0 |
| 29,551.0 |
| 32,227.0 |
| - |
| - |
| - |
| - |
| Retained Earnings | 32,638.0 | 31,476.0 | 30,403.0 | 30,392.0 | 30,250.0 | 28,594.0 | 28,132.0 | - | 24,379.0 | 23,270.0 | 21,704.0 | 54,414.0 | 19,940.0 | - | - |
| Accumulated Other Comprehensive Income | (4,101.0) | (4,284.0) | (3,318.0) | (3,499.0) | (2,265.0) | (3,485.0) | (3,560.0) | - | (1,786.0) | (2,613.0) | (1,868.0) | (1,184.0) | (597.0) | (492.0) | (473.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 609.0 | 232.0 | 206.0 | 182.0 | 171.0 | 174.0 | 135.0 | - | 102.0 | 122.0 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 49,463.0 | 48,024.0 | 50,214.0 | 51,483.0 | 52,551.0 | 51,428.0 | 50,737.0 | - | 50,720.0 | 50,208.0 | 52,063.0 | 53,230.0 | 19,443.0 | 18,671.0 | 17,113.0 |
| Total Equity | 50,072.0 | 48,256.0 | 50,420.0 | 51,665.0 | 52,722.0 | 51,602.0 | 50,872.0 | - | 50,822.0 | 50,330.0 | 51,977.0 | 53,144.0 | 19,443.0 | 18,671.0 | 17,113.0 |
| Net debt |
| (7,432.0) |
| (6,091.0) |
| (6,913.0) |
| (7,939.0) |
| (6,831.0) |
| (10,806.0) |
| 13,968.0 |
| - |
| 14,523.0 |
| 19,660.0 |
| 18,303.0 |
| 16,110.0 |
| (12,628.0) |
| - |
| - |
| Working Capital | 13,129.0 | 10,935.0 | 11,146.0 | 12,624.0 | 10,665.0 | 14,039.0 | 11,665.0 | - | 12,896.0 | 10,609.0 | 16,435.0 | 21,671.0 | 15,651.0 | - | - |
| Book Value | 49,463.0 | 48,024.0 | 50,214.0 | 51,483.0 | 52,551.0 | 51,428.0 | 50,737.0 | - | 50,720.0 | 50,208.0 | 52,063.0 | 53,230.0 | 19,443.0 | 18,671.0 | 17,113.0 |
| Tangible Book Value | (3,270.0) | (5,380.0) | (3,997.0) | (4,786.0) | (3,546.0) | (8,273.0) | (8,167.0) | - | (10,546.0) | (11,714.0) | (16,336.0) | (15,401.0) | 6,564.0 | 8,342.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,122.0 |
| 2,220.0 |
| 2,120.0 |
| 1,955.0 |
| 1,986.0 |
| 1,927.0 |
| 2,070.0 |
| 2,209.0 |
| 2,045.0 |
| 2,095.0 |
| 2,196.0 |
| - |
| 2,015.0 |
| 2,014.0 |
| 2,101.0 |
| 2,187.0 |
| 2,645.0 |
| 2,246.0 |
| 2,000.0 |
| 1,865.0 |
| 1,792.0 |
| 1,891.0 |
| 1,751.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,059.0 |
| 23,303.0 |
| 22,731.0 |
| 22,434.0 |
| 22,548.0 |
| 26,347.0 |
| 26,036.0 |
| 24,509.0 |
| 22,031.0 |
| 24,043.0 |
| 22,653.0 |
| 22,705.0 |
| - |
| 20,877.0 |
| 21,653.0 |
| 22,460.0 |
| 22,980.0 |
| 26,607.0 |
| 25,162.0 |
| 24,779.0 |
| 24,873.0 |
| 22,423.0 |
| 22,526.0 |
| 23,498.0 |
| 7,823.0 |
| 7,790.0 |
| 7,646.0 |
| 7,479.0 |
| 7,375.0 |
| 7,260.0 |
| 7,070.0 |
| 6,816.0 |
| 6,743.0 |
| 6,608.0 |
| 6,425.0 |
| - |
| 6,153.0 |
| 5,976.0 |
| 5,812.0 |
| 5,655.0 |
| 5,489.0 |
| 5,674.0 |
| 5,503.0 |
| 5,330.0 |
| 5,489.0 |
| 5,309.0 |
| 5,103.0 |
| 5,413.0 |
| 5,251.0 |
| 5,188.0 |
| 5,162.0 |
| 5,221.0 |
| 5,023.0 |
| 4,938.0 |
| 4,882.0 |
| 4,828.0 |
| 4,764.0 |
| 4,756.0 |
| 4,711.0 |
| - |
| 4,593.0 |
| 4,536.0 |
| 4,524.0 |
| 4,604.0 |
| 4,517.0 |
| 4,441.0 |
| 4,387.0 |
| 4,361.0 |
| 4,947.0 |
| 4,891.0 |
| 4,814.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| 41,720.0 |
| 41,961.0 |
| 42,141.0 |
| 41,212.0 |
| 40,714.0 |
| 39,841.0 |
| 40,091.0 |
| 39,952.0 |
| 40,082.0 |
| - |
| 40,003.0 |
| 38,605.0 |
| 38,955.0 |
| 39,543.0 |
| 39,795.0 |
| 39,077.0 |
| 39,196.0 |
| 38,515.0 |
| 41,224.0 |
| 41,707.0 |
| 41,309.0 |
| 16,078.0 |
| 16,523.0 |
| 16,890.0 |
| 17,740.0 |
| 18,240.0 |
| 18,412.0 |
| 18,670.0 |
| 19,063.0 |
| 19,456.0 |
| 19,775.0 |
| 20,234.0 |
| - |
| 20,835.0 |
| 20,819.0 |
| 21,270.0 |
| 21,723.0 |
| 22,178.0 |
| 22,625.0 |
| 23,006.0 |
| 23,407.0 |
| 26,209.0 |
| 26,739.0 |
| 26,437.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 995.0 |
| 989.0 |
| 948.0 |
| 1,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,309.0 |
| 3,203.0 |
| 3,187.0 |
| 3,169.0 |
| 3,310.0 |
| 3,176.0 |
| 2,988.0 |
| 2,832.0 |
| 2,272.0 |
| 1,804.0 |
| 1,545.0 |
| - |
| 1,496.0 |
| 1,414.0 |
| 1,413.0 |
| 1,465.0 |
| 1,537.0 |
| 1,749.0 |
| 1,598.0 |
| 1,509.0 |
| 1,484.0 |
| 1,250.0 |
| 1,232.0 |
| 2,517.0 |
| 2,499.0 |
| 2,409.0 |
| 2,443.0 |
| 2,208.0 |
| 2,112.0 |
| 2,143.0 |
| 2,094.0 |
| 2,196.0 |
| 2,113.0 |
| 1,991.0 |
| - |
| 926.0 |
| 1,123.0 |
| 1,099.0 |
| 1,078.0 |
| 1,166.0 |
| 1,404.0 |
| 1,284.0 |
| 1,232.0 |
| 1,291.0 |
| 1,293.0 |
| 1,311.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90,981.0 |
| 91,804.0 |
| 91,756.0 |
| 91,802.0 |
| 93,083.0 |
| 97,270.0 |
| 95,886.0 |
| 93,906.0 |
| 90,689.0 |
| 92,822.0 |
| 91,053.0 |
| 91,268.0 |
| - |
| 88,730.0 |
| 88,150.0 |
| 89,721.0 |
| 91,393.0 |
| 95,800.0 |
| 94,458.0 |
| 100,250.0 |
| 99,816.0 |
| 97,578.0 |
| 98,406.0 |
| 98,601.0 |
| 865.0 |
| 16.0 |
| 6.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,226.0 |
| 3,367.0 |
| 1,947.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| 176.0 |
| 183.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,551.0 |
| 3,542.0 |
| 3,469.0 |
| 3,652.0 |
| 3,475.0 |
| 3,999.0 |
| 3,589.0 |
| 3,338.0 |
| 2,993.0 |
| 3,580.0 |
| 3,115.0 |
| 3,147.0 |
| - |
| 3,347.0 |
| 3,179.0 |
| 3,623.0 |
| 3,431.0 |
| 3,652.0 |
| 3,273.0 |
| 3,251.0 |
| 2,442.0 |
| 2,547.0 |
| 3,098.0 |
| 3,129.0 |
| 14,049.0 |
| 12,394.0 |
| 8,927.0 |
| 7,803.0 |
| 7,764.0 |
| 8,509.0 |
| 12,534.0 |
| 12,071.0 |
| 13,086.0 |
| 10,366.0 |
| 8,735.0 |
| 8,170.0 |
| 8,518.0 |
| - |
| 8,853.0 |
| 8,463.0 |
| 9,112.0 |
| 10,084.0 |
| 10,933.0 |
| 10,496.0 |
| 15,148.0 |
| 14,220.0 |
| 12,672.0 |
| 9,601.0 |
| 7,896.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 851.0 |
| 834.0 |
| 795.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 968.0 |
| 1,024.0 |
| 1,054.0 |
| 1,028.0 |
| 1,232.0 |
| 1,251.0 |
| 1,231.0 |
| 1,174.0 |
| 1,282.0 |
| 1,376.0 |
| 1,346.0 |
| - |
| 1,356.0 |
| 1,325.0 |
| 1,347.0 |
| 1,423.0 |
| 1,363.0 |
| 1,841.0 |
| 2,610.0 |
| 2,978.0 |
| 3,643.0 |
| 3,754.0 |
| 3,790.0 |
| 1,369.0 |
| 1,505.0 |
| 1,521.0 |
| 1,557.0 |
| 2,042.0 |
| 2,024.0 |
| 1,962.0 |
| 1,910.0 |
| 1,598.0 |
| 1,573.0 |
| 1,640.0 |
| - |
| 1,313.0 |
| 1,301.0 |
| 1,412.0 |
| 1,425.0 |
| 1,524.0 |
| 1,475.0 |
| 1,663.0 |
| 1,641.0 |
| 1,610.0 |
| 1,768.0 |
| 1,770.0 |
| 1,410.0 |
| 1,423.0 |
| 1,547.0 |
| 1,579.0 |
| 1,756.0 |
| 1,768.0 |
| 1,688.0 |
| 1,598.0 |
| 1,664.0 |
| 1,784.0 |
| 1,758.0 |
| 1,590.0 |
| - |
| 719.0 |
| 724.0 |
| 801.0 |
| 889.0 |
| 964.0 |
| 933.0 |
| 1,026.0 |
| 1,515.0 |
| 1,710.0 |
| 1,599.0 |
| 1,785.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,260.0 |
| 39,091.0 |
| 39,596.0 |
| 40,137.0 |
| 41,481.0 |
| 46,342.0 |
| 45,570.0 |
| 43,463.0 |
| 39,817.0 |
| 40,869.0 |
| 40,334.0 |
| 40,771.0 |
| - |
| 38,789.0 |
| 38,436.0 |
| 39,392.0 |
| 40,571.0 |
| 45,460.0 |
| 42,880.0 |
| 49,463.0 |
| 49,400.0 |
| 48,085.0 |
| 48,113.0 |
| 47,709.0 |
| 24,566.0 |
| 25,814.0 |
| 26,059.0 |
| 26,184.0 |
| 26,319.0 |
| 26,665.0 |
| 26,481.0 |
| 26,261.0 |
| 26,165.0 |
| 26,144.0 |
| 26,171.0 |
| 26,470.0 |
| - |
| 26,518.0 |
| 27,048.0 |
| 27,817.0 |
| 28,127.0 |
| 28,190.0 |
| 28,091.0 |
| 28,553.0 |
| 29,551.0 |
| - |
| - |
| - |
| 29,607.0 |
| 28,974.0 |
| 28,511.0 |
| 28,594.0 |
| 28,015.0 |
| 27,526.0 |
| 27,817.0 |
| 28,132.0 |
| 28,210.0 |
| 27,018.0 |
| 26,377.0 |
| - |
| 25,769.0 |
| 25,171.0 |
| 24,730.0 |
| 24,379.0 |
| 23,426.0 |
| 25,438.0 |
| 24,043.0 |
| 23,356.0 |
| 52,266.0 |
| 52,514.0 |
| 52,848.0 |
| (1,939.0) |
| (2,265.0) |
| (2,879.0) |
| (3,042.0) |
| (3,209.0) |
| (3,485.0) |
| (3,922.0) |
| (3,843.0) |
| (3,782.0) |
| (3,560.0) |
| (2,546.0) |
| (2,611.0) |
| (2,484.0) |
| - |
| (2,458.0) |
| (2,612.0) |
| (2,323.0) |
| (1,786.0) |
| (1,382.0) |
| (2,060.0) |
| (1,924.0) |
| (2,613.0) |
| (2,879.0) |
| (2,328.0) |
| (2,024.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171.0 |
| 168.0 |
| 178.0 |
| 174.0 |
| 170.0 |
| 152.0 |
| 147.0 |
| 135.0 |
| 145.0 |
| 141.0 |
| 134.0 |
| - |
| 112.0 |
| 107.0 |
| 105.0 |
| 102.0 |
| 106.0 |
| 109.0 |
| 115.0 |
| 122.0 |
| 106.0 |
| 107.0 |
| 68.0 |
| 52,551.0 |
| 52,542.0 |
| 51,991.0 |
| 51,486.0 |
| 51,428.0 |
| 50,758.0 |
| 50,164.0 |
| 50,296.0 |
| 50,737.0 |
| 51,808.0 |
| 50,578.0 |
| 50,363.0 |
| - |
| 49,829.0 |
| 49,607.0 |
| 50,224.0 |
| 50,720.0 |
| 50,234.0 |
| 51,469.0 |
| 50,672.0 |
| 50,294.0 |
| 49,387.0 |
| 50,186.0 |
| 50,824.0 |
| 52,159.0 |
| 51,664.0 |
| 51,602.0 |
| 50,928.0 |
| 50,316.0 |
| 50,443.0 |
| 50,872.0 |
| 51,953.0 |
| 50,719.0 |
| 50,497.0 |
| - |
| 49,941.0 |
| 49,714.0 |
| 50,329.0 |
| 50,822.0 |
| 50,340.0 |
| 51,578.0 |
| 50,787.0 |
| 50,416.0 |
| 49,493.0 |
| 50,293.0 |
| 50,892.0 |
| (10,653.0) |
| (10,589.0) |
| (10,806.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,232.0) |
| (7,890.0) |
| (10,863.0) |
| 14,376.0 |
| 14,928.0 |
| 14,670.0 |
| 14,039.0 |
| 13,813.0 |
| 13,965.0 |
| 11,423.0 |
| 11,665.0 |
| 15,308.0 |
| 14,483.0 |
| 14,187.0 |
| - |
| 12,024.0 |
| 13,190.0 |
| 13,348.0 |
| 12,896.0 |
| 15,674.0 |
| 14,666.0 |
| 9,631.0 |
| 10,653.0 |
| 9,751.0 |
| 12,925.0 |
| 15,602.0 |
| 51,991.0 |
| 51,486.0 |
| 51,428.0 |
| 50,758.0 |
| 50,164.0 |
| 50,296.0 |
| 50,737.0 |
| 51,808.0 |
| 50,578.0 |
| 50,363.0 |
| - |
| 49,829.0 |
| 49,607.0 |
| 50,224.0 |
| 50,720.0 |
| 50,234.0 |
| 51,469.0 |
| 50,672.0 |
| 50,294.0 |
| 49,387.0 |
| 50,186.0 |
| 50,824.0 |
| 36,384.0 |
| 35,388.0 |
| (7,124.0) |
| (8,273.0) |
| (9,623.0) |
| (9,460.0) |
| (9,088.0) |
| (8,167.0) |
| (7,739.0) |
| (9,149.0) |
| (9,953.0) |
| - |
| (11,009.0) |
| (9,817.0) |
| (10,001.0) |
| (10,546.0) |
| (11,739.0) |
| (10,233.0) |
| (11,530.0) |
| (11,628.0) |
| (18,046.0) |
| (18,260.0) |
| (16,922.0) |