| (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 | 7,464.0 | 9,860.0 | 7,441.0 | 8,574.0 | 9,889.0 | 8,348.0 | 4,466.0 | 4,249.0 | 3,808.0 | 3,138.0 | 3,852.0 | 2,220.0 | 3,337.0 | 2,254.0 | 1,877.0 | 3,079.0 | 2,291.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | 996.0 | 2,371.0 | 2,319.0 | 2,072.0 | 2,922.0 | 2,628.0 | 1,440.0 | 2,583.0 | 2,067.0 | 1,164.0 | ||
| Cash And Short Term Investments | 7,464.0 | 9,860.0 | 7,441.0 | 8,574.0 | 9,889.0 | 8,348.0 | 4,466.0 | 5,245.0 | 6,179.0 | 5,457.0 | 5,924.0 | 5,142.0 | 5,965.0 | 3,694.0 | 4,460.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 4,717.0 | 4,427.0 | 4,131.0 | 4,667.0 | 4,463.0 | 2,749.0 | 4,272.0 | 3,498.0 | 3,677.0 | 3,241.0 | 3,358.0 | 3,434.0 | 3,117.0 | 3,132.0 | 3,138.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,715.0 | 2,041.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 10,932.0 | 10,914.0 | 10,715.0 | 10,097.0 | 10,061.0 | 9,661.0 | 9,469.0 | 8,891.0 | 7,958.0 | 7,038.0 | 6,352.0 | 6,220.0 | 5,500.0 | 5,057.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 3,479.0 | 2,851.0 | 2,862.0 | 3,358.0 | 2,836.0 | 2,248.0 | 2,612.0 | 2,279.0 | 2,048.0 | 2,191.0 | 2,131.0 | 1,930.0 | 1,669.0 | 1,549.0 | 1,469.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 7,961.0 | 7,903.0 | 8,927.0 | 8,920.0 | 9,413.0 | 9,406.0 | 3,464.0 | 3,468.0 | 3,471.0 | 1,993.0 | 1,079.0 | 1,199.0 | 1,210.0 | 228.0 | 276.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 7,961.0 | 8,903.0 | 8,927.0 | 9,420.0 | 9,413.0 | 9,409.0 | 3,470.0 | 3,474.0 | 3,477.0 | 2,037.0 | 1,186.0 | 1,206.0 | 1,267.0 | 277.0 | 476.0 | 453.0 | |||
| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 6,660.0 | 6,974.0 | 7,024.0 | 7,464.0 | 8,601.0 | 7,979.0 | 8,485.0 | 9,860.0 | 8,960.0 | 7,919.0 | 6,178.0 | 7,441.0 | 6,955.0 | 6,490.0 | ||||||||||||||||||||||||||
| 2,134.0 |
| 1,856.7 |
| - |
| - |
| - |
| 5,146.0 |
| 3,455.0 |
| 2,134.0 |
| 1,856.7 |
| 2,650.0 |
| 2,883.9 |
| - |
| - |
| 2,357.0 |
| - |
| - |
| Prepaid Expenses | 2,005.0 | 1,854.0 | 1,942.0 | 2,129.0 | 1,498.0 | 1,653.0 | 1,968.0 | 1,130.0 | 1,150.0 | 1,489.0 | 1,968.0 | 818.0 | 756.0 | 857.0 | 594.0 | 873.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 23,362.0 | 25,382.0 | 25,202.0 | 28,213.0 | 26,291.0 | 20,556.0 | 16,525.0 | 15,134.0 | 16,061.0 | 15,025.0 | 15,587.0 | 13,696.0 | 13,630.0 | 11,845.0 | 11,297.0 | 10,959.0 | 9,734.0 | - | - |
| 4,906.0 |
| 4,390.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 6,104.0 | 5,914.0 | 5,634.0 | 5,306.0 | 5,157.0 | 4,795.0 | 4,725.0 | 4,437.0 | 3,969.0 | 3,518.0 | 3,341.0 | 3,386.0 | 3,048.0 | 2,848.0 | 2,791.0 | 2,458.0 | - | - | - |
| Property,Plant & Equipment Net | 4,828.0 | 5,000.0 | 5,081.0 | 4,791.0 | 4,904.0 | 4,866.0 | 4,744.0 | 4,454.0 | 3,989.0 | 3,520.0 | 3,011.0 | 2,834.0 | 2,452.0 | 2,209.0 | 2,115.0 | 1,932.0 | 1,957.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 240.0 | 240.0 | 281.0 | 284.0 | 242.0 | 223.0 | 154.0 | 154.0 | 139.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 205.0 | 188.0 | 194.0 | - | - |
| Intangible Assets | 259.0 | 259.0 | 274.0 | 286.0 | 269.0 | 274.0 | 283.0 | 285.0 | 283.0 | 281.0 | 281.0 | 282.0 | 289.0 | 370.0 | 487.0 | 467.0 | 467.4 | - | - |
| Operating Lease Right Of Use Assets | 2,712.0 | 2,718.0 | 2,923.0 | 2,926.0 | 3,113.0 | 3,097.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 36,579.0 | 38,110.0 | 37,531.0 | 40,321.0 | 37,740.0 | 31,342.0 | 23,717.0 | 22,536.0 | 23,259.0 | 21,379.0 | 21,597.0 | 18,594.0 | 17,545.0 | 15,465.0 | 14,998.0 | 14,419.0 | 13,249.6 | - | - |
| 1,255.0 |
| 1,031.9 |
| - |
| - |
| Short Term Debt | 0.0 | 1,000.0 | 0.0 | 500.0 | 0.0 | 3.0 | 6.0 | 6.0 | 6.0 | 44.0 | 107.0 | 7.0 | 57.0 | 49.0 | 200.0 | 7.0 | 32.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 502.0 | 477.0 | 425.0 | 420.0 | 467.0 | 445.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5,911.0 | 5,725.0 | 5,723.0 | 6,220.0 | 6,063.0 | 5,184.0 | 5,010.0 | 3,269.0 | 3,011.0 | 3,037.0 | 3,949.0 | 2,491.0 | 2,036.0 | 1,941.0 | 1,985.0 | 1,904.0 | 1,783.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 10,566.0 | 10,593.0 | 9,256.0 | 10,730.0 | 9,674.0 | 8,284.0 | 7,866.0 | 6,040.0 | 5,474.0 | 5,358.0 | 6,332.0 | 5,027.0 | 3,962.0 | 3,882.0 | 3,958.0 | 3,364.0 | 3,277.0 | - | - |
| 446.0 |
| 437.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,550.0 | 2,566.0 | 2,786.0 | 2,777.0 | 2,931.0 | 2,913.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 23,366.0 | 23,680.0 | 23,527.0 | 25,040.0 | 24,973.0 | 23,287.0 | 14,677.0 | 12,724.0 | 10,852.0 | 21,061.0 | 20,351.0 | 18,509.0 | 17,271.0 | 5,146.0 | 5,205.0 | 4,665.0 | 4,556.6 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (727.0) | 965.0 | 1,358.0 | 3,476.0 | 3,179.0 | (191.0) | 1,643.0 | 3,517.0 | 6,907.0 | 4,151.0 | 4,685.0 | 4,871.0 | 5,620.0 | 5,588.0 | 5,801.0 | 6,095.0 | 5,451.4 | - | - |
| Accumulated Other Comprehensive Income | (258.0) | 53.0 | 231.0 | 318.0 | (380.0) | (56.0) | 231.0 | (92.0) | (213.0) | 318.0 | 1,246.0 | 85.0 | 274.0 | 149.0 | 95.0 | 215.0 | 367.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 13,213.0 | 14,430.0 | 14,004.0 | 15,281.0 | 12,767.0 | 8,055.0 | 9,040.0 | 9,812.0 | 12,407.0 | 12,258.0 | 12,707.0 | 10,824.0 | 11,081.0 | 10,319.0 | 9,793.0 | 9,754.0 | 8,693.0 | 7,825.0 | 7,025.4 |
| Total Equity | 13,213.0 | 14,430.0 | 14,004.0 | 15,281.0 | 12,767.0 | 8,055.0 | 9,040.0 | 9,812.0 | 12,407.0 | 318.0 | 1,246.0 | 85.0 | 274.0 | 10,319.0 | 9,793.0 | 9,754.0 | 8,693.0 | 7,825.0 | 7,025.4 |
| 469.2 |
| - |
| - |
| Net debt | 497.0 | (957.0) | 1,486.0 | 846.0 | (476.0) | 1,061.0 | (996.0) | (1,771.0) | (2,702.0) | (3,420.0) | (4,738.0) | (3,936.0) | (4,698.0) | (3,417.0) | (3,984.0) | (4,693.0) | (2,985.8) | - | - |
| Working Capital | 12,796.0 | 14,789.0 | 15,946.0 | 17,483.0 | 16,617.0 | 12,272.0 | 8,659.0 | 9,094.0 | 10,587.0 | 9,667.0 | 9,255.0 | 8,669.0 | 9,668.0 | 7,963.0 | 7,339.0 | 7,595.0 | 6,457.0 | - | - |
| Book Value | 13,213.0 | 14,430.0 | 14,004.0 | 15,281.0 | 12,767.0 | 8,055.0 | 9,040.0 | 9,812.0 | 12,407.0 | 12,258.0 | 12,707.0 | 10,824.0 | 11,081.0 | 10,319.0 | 9,793.0 | 9,754.0 | 8,693.0 | 7,825.0 | 7,025.4 |
| Tangible Book Value | 12,714.0 | 13,931.0 | 13,449.0 | 14,711.0 | 12,256.0 | 7,558.0 | 8,603.0 | 9,373.0 | 11,985.0 | 11,846.0 | 12,295.0 | 10,411.0 | 10,661.0 | 9,818.0 | 9,101.0 | 9,099.0 | 8,031.6 | - | - |
| 7,226.0 |
| 8,574.0 |
| 8,704.0 |
| 10,751.0 |
| 10,720.0 |
| 9,889.0 |
| 8,516.0 |
| 8,635.0 |
| 8,148.0 |
| 8,348.0 |
| 2,863.0 |
| 3,070.0 |
| 3,446.0 |
| 4,466.0 |
| 3,695.0 |
| 3,423.0 |
| 3,282.0 |
| 4,249.0 |
| 3,662.0 |
| 4,304.0 |
| 3,413.0 |
| 3,808.0 |
| 4,021.0 |
| 4,339.0 |
| 2,659.0 |
| 3,138.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 351.0 | 618.0 | 987.0 | 996.0 | 1,089.0 | 2,085.0 | 2,106.0 | 2,371.0 | 2,139.0 | 1,604.0 | 2,128.0 | 2,319.0 |
| Cash And Short Term Investments | 6,660.0 | 6,974.0 | 7,024.0 | 7,464.0 | 8,601.0 | 7,979.0 | 8,485.0 | 9,860.0 | 8,960.0 | 7,919.0 | 6,178.0 | 7,441.0 | 6,955.0 | 6,490.0 | 7,226.0 | 8,574.0 | 8,704.0 | 10,751.0 | 10,720.0 | 9,889.0 | 8,516.0 | 8,635.0 | 8,148.0 | 8,348.0 | 2,863.0 | 3,070.0 | 3,446.0 | 4,466.0 | 4,046.0 | 4,041.0 | 4,269.0 | 5,245.0 | 4,751.0 | 6,389.0 | 5,519.0 | 6,179.0 | 6,160.0 | 5,943.0 | 4,787.0 | 5,457.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 5,369.0 | 5,738.0 | 4,962.0 | 4,717.0 | 4,491.0 | 5,302.0 | 4,764.0 | 4,427.0 | 4,526.0 | 4,782.0 | 4,749.0 | 4,131.0 | 4,513.0 | 5,437.0 | 4,960.0 | 4,667.0 | 3,827.0 | 3,746.0 | 4,341.0 | 4,463.0 | 3,669.0 | 3,713.0 | 3,813.0 | 2,749.0 | 4,473.0 | 4,792.0 | 4,656.0 | 4,272.0 | 4,549.0 | 4,346.0 | 4,330.0 | 3,498.0 | 3,792.0 | 3,613.0 | 3,871.0 | 3,677.0 | 3,752.0 | 3,478.0 | 3,526.0 | 3,241.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2,271.0 | 2,206.0 | 2,247.0 | 2,005.0 | 2,186.0 | 1,936.0 | 1,729.0 | 1,854.0 | 1,928.0 | 1,943.0 | 2,013.0 | 1,942.0 | 1,815.0 | 2,063.0 | 2,379.0 | 2,129.0 | 1,968.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23,184.0 | 24,015.0 | 23,898.0 | 23,362.0 | 24,609.0 | 24,980.0 | 25,040.0 | 25,382.0 | 24,753.0 | 24,631.0 | 24,250.0 | 25,202.0 | 26,035.0 | 27,447.0 | 28,877.0 | 28,213.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,766.0 | 4,843.0 | 4,861.0 | 4,828.0 | 4,717.0 | 4,857.0 | 4,948.0 | 5,000.0 | 5,082.0 | 5,153.0 | 5,109.0 | 5,081.0 | 4,939.0 | 4,854.0 | 4,778.0 | 4,791.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 240.0 | 240.0 | 240.0 | 240.0 | 239.0 | 240.0 | 240.0 | 240.0 | 240.0 | 281.0 | 281.0 | 281.0 | 281.0 | 281.0 | 282.0 | 284.0 | 284.0 | 242.0 | ||||||||||||||||||||||
| Intangible Assets | 259.0 | 259.0 | 259.0 | 259.0 | 259.0 | 259.0 | 259.0 | 259.0 | 259.0 | 269.0 | 272.0 | 274.0 | 277.0 | 280.0 | 283.0 | 286.0 | 291.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,886.0 | 2,894.0 | 2,727.0 | 2,712.0 | 2,614.0 | 2,736.0 | 2,792.0 | 2,718.0 | 2,856.0 | 2,943.0 | 2,939.0 | 2,923.0 | 2,834.0 | 2,809.0 | 2,880.0 | 2,926.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 37,064.0 | 37,787.0 | 37,334.0 | 36,579.0 | 37,793.0 | 37,959.0 | 37,867.0 | 38,110.0 | 37,356.0 | 37,203.0 | 36,786.0 | 37,531.0 | 38,294.0 | 39,647.0 | 41,088.0 | 40,321.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,888.0 | 3,717.0 | 3,772.0 | 3,479.0 | 3,106.0 | 3,255.0 | 3,357.0 | 2,851.0 | 2,340.0 | 2,709.0 | 2,738.0 | 2,862.0 | 2,675.0 | 2,810.0 | 3,371.0 | 3,358.0 | 2,770.0 | 2,795.0 | 2,135.0 | 2,836.0 | 2,257.0 | 2,154.0 | 1,983.0 | 2,248.0 | 2,221.0 | 2,627.0 | 2,716.0 | 2,612.0 | 2,307.0 | 2,574.0 | 2,333.0 | 2,279.0 | 1,961.0 | 2,141.0 | 2,116.0 | 2,048.0 | 1,938.0 | 2,033.0 | 2,088.0 | 2,191.0 |
| Short Term Debt | 999.0 | 999.0 | 4.0 | 0.0 | 1,000.0 | 1,000.0 | 1,000.0 | 1,000.0 | 0.0 | 0.0 | 0.0 | 0.0 | 500.0 | 500.0 | 500.0 | 500.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 493.0 | 513.0 | 506.0 | 502.0 | 474.0 | 481.0 | 491.0 | 477.0 | 474.0 | 456.0 | 435.0 | 425.0 | 435.0 | 426.0 | 424.0 | 420.0 | ||||||||||||||||||||||||
| Accrued Expenses | 6,183.0 | 5,919.0 | 5,923.0 | 5,911.0 | 5,905.0 | 5,694.0 | 5,075.0 | 5,725.0 | 5,818.0 | 5,470.0 | 4,987.0 | 5,723.0 | 5,594.0 | 6,020.0 | 6,277.0 | 6,220.0 | 5,391.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 10,838.0 | 11,640.0 | 10,911.0 | 10,566.0 | 11,223.0 | 11,246.0 | 10,628.0 | 10,593.0 | 9,029.0 | 8,999.0 | 8,461.0 | 9,256.0 | 9,548.0 | 10,199.0 | 10,919.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,030.0 | 7,016.0 | 7,996.0 | 7,961.0 | 7,956.0 | 7,973.0 | 7,998.0 | 7,903.0 | 8,930.0 | 8,930.0 | 8,929.0 | 8,927.0 | 8,925.0 | 8,924.0 | 8,922.0 | 8,920.0 | 9,418.0 | 9,417.0 | 9,415.0 | 9,413.0 | 9,412.0 | 9,410.0 | 9,408.0 | 9,406.0 | 3,463.0 | 3,462.0 | 3,463.0 | 3,464.0 | 3,465.0 | 3,466.0 | 3,467.0 | 3,468.0 | 3,469.0 | 3,472.0 | 3,472.0 | 3,471.0 | 3,472.0 | 3,473.0 | 1,993.0 | 1,993.0 |
| Operating Lease Liabilities Non-Current | 2,656.0 | 2,754.0 | 2,555.0 | 2,550.0 | 2,477.0 | 2,562.0 | 2,625.0 | 2,566.0 | 2,691.0 | 2,785.0 | 2,807.0 | 2,786.0 | 2,692.0 | 2,668.0 | 2,736.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,974.0 | 23,702.0 | 23,866.0 | 23,366.0 | 23,786.0 | 23,922.0 | 23,923.0 | 23,680.0 | 23,130.0 | 23,057.0 | 22,815.0 | 23,527.0 | 23,763.0 | 24,375.0 | 25,266.0 | 25,040.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (610.0) | (519.0) | (700.0) | (727.0) | (175.0) | 54.0 | 411.0 | 965.0 | 970.0 | 1,151.0 | 1,242.0 | 1,358.0 | 2,152.0 | 2,859.0 | 3,535.0 | 3,476.0 | 3,521.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (207.0) | (104.0) | (308.0) | (258.0) | 263.0 | 202.0 | (27.0) | 53.0 | 125.0 | 121.0 | 136.0 | 231.0 | 302.0 | 559.0 | 636.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 14,090.0 | 14,085.0 | 13,468.0 | 13,213.0 | 14,007.0 | 14,037.0 | 13,944.0 | 14,430.0 | 14,226.0 | 14,146.0 | 13,971.0 | 14,004.0 | 14,531.0 | 15,272.0 | 15,822.0 | 15,281.0 | ||||||||||||||||||||||||
| Total Equity | 14,090.0 | 14,085.0 | 13,468.0 | 13,213.0 | 14,007.0 | 14,037.0 | 13,944.0 | 14,430.0 | 14,226.0 | 14,146.0 | 13,971.0 | 14,004.0 | 14,531.0 | 15,272.0 | 15,822.0 | 15,281.0 | 14,809.0 | 14,924.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,029.0 | 8,015.0 | 8,000.0 | 7,961.0 | 8,956.0 | 8,973.0 | 8,998.0 | 8,903.0 | 8,930.0 | 8,930.0 | 8,929.0 | 8,927.0 | 9,425.0 | 9,424.0 | 9,422.0 | 9,420.0 | 9,418.0 | 9,417.0 | 9,415.0 | 9,413.0 | 9,412.0 | 9,410.0 | 9,409.0 | 9,409.0 | 3,467.0 | 3,468.0 | 3,469.0 | 3,470.0 | 3,471.0 | 3,472.0 | 3,473.0 | 3,474.0 | 3,475.0 | 3,482.0 | 3,479.0 | 3,477.0 | 3,478.0 | 3,517.0 | 2,037.0 | 2,037.0 |
| Net debt | 1,369.0 | 1,041.0 | 976.0 | 497.0 | 355.0 | 994.0 | 513.0 | (957.0) | (30.0) | 1,011.0 | 2,751.0 | 1,486.0 | 2,470.0 | 2,934.0 | 2,196.0 | 846.0 | 714.0 | (1,334.0) | ||||||||||||||||||||||
| Working Capital | 12,346.0 | 12,375.0 | 12,987.0 | 12,796.0 | 13,386.0 | 13,734.0 | 14,412.0 | 14,789.0 | 15,724.0 | 15,632.0 | 15,789.0 | 15,946.0 | 16,487.0 | 17,248.0 | 17,958.0 | 17,483.0 | 18,144.0 | |||||||||||||||||||||||
| Book Value | 14,090.0 | 14,085.0 | 13,468.0 | 13,213.0 | 14,007.0 | 14,037.0 | 13,944.0 | 14,430.0 | 14,226.0 | 14,146.0 | 13,971.0 | 14,004.0 | 14,531.0 | 15,272.0 | 15,822.0 | 15,281.0 | 14,809.0 | 14,924.0 | ||||||||||||||||||||||
| Tangible Book Value | 13,591.0 | 13,586.0 | 12,969.0 | 12,714.0 | 13,509.0 | 13,538.0 | 13,445.0 | 13,931.0 | 13,727.0 | 13,596.0 | 13,418.0 | 13,449.0 | 13,973.0 | 14,711.0 | 15,257.0 | 14,711.0 | 14,234.0 | |||||||||||||||||||||||
| 1,822.0 |
| 1,655.0 |
| 1,498.0 |
| 1,810.0 |
| 1,992.0 |
| 1,939.0 |
| 1,653.0 |
| 2,282.0 |
| 1,876.0 |
| 2,093.0 |
| 1,968.0 |
| 1,786.0 |
| 1,791.0 |
| 1,675.0 |
| 1,130.0 |
| 1,446.0 |
| 1,254.0 |
| 1,591.0 |
| 1,150.0 |
| 1,361.0 |
| 1,557.0 |
| 1,380.0 |
| 1,489.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,962.0 |
| 27,177.0 |
| 26,390.0 |
| 26,291.0 |
| 24,700.0 |
| 23,607.0 |
| 21,937.0 |
| 20,556.0 |
| 15,744.0 |
| 16,369.0 |
| 16,228.0 |
| 16,525.0 |
| 15,796.0 |
| 15,566.0 |
| 15,501.0 |
| 15,134.0 |
| 15,355.0 |
| 16,582.0 |
| 16,192.0 |
| 16,061.0 |
| 16,205.0 |
| 16,011.0 |
| 14,589.0 |
| 15,025.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,806.0 |
| 4,812.0 |
| 4,869.0 |
| 4,904.0 |
| 4,958.0 |
| 4,959.0 |
| 4,969.0 |
| 4,866.0 |
| 4,783.0 |
| 4,668.0 |
| 4,615.0 |
| 4,744.0 |
| 4,688.0 |
| 4,588.0 |
| 4,487.0 |
| 4,454.0 |
| 4,298.0 |
| 4,117.0 |
| 4,086.0 |
| 3,989.0 |
| 3,793.0 |
| 3,566.0 |
| 3,572.0 |
| 3,520.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.0 |
| 242.0 |
| 242.0 |
| 223.0 |
| 223.0 |
| 223.0 |
| 223.0 |
| 224.0 |
| 224.0 |
| 154.0 |
| 154.0 |
| 154.0 |
| 154.0 |
| 154.0 |
| 139.0 |
| 139.0 |
| 139.0 |
| 139.0 |
| 139.0 |
| 139.0 |
| 139.0 |
| 131.0 |
| 265.0 |
| 267.0 |
| 269.0 |
| 271.0 |
| 270.0 |
| 272.0 |
| 274.0 |
| 275.0 |
| 277.0 |
| 279.0 |
| 283.0 |
| 283.0 |
| 284.0 |
| 284.0 |
| 285.0 |
| 282.0 |
| 282.0 |
| 283.0 |
| 283.0 |
| 283.0 |
| 283.0 |
| 284.0 |
| 281.0 |
| 2,959.0 |
| 3,017.0 |
| 3,078.0 |
| 3,113.0 |
| 3,149.0 |
| 3,086.0 |
| 3,158.0 |
| 3,097.0 |
| 2,907.0 |
| 2,882.0 |
| 2,832.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,577.0 |
| 38,917.0 |
| 37,917.0 |
| 37,740.0 |
| 36,185.0 |
| 34,836.0 |
| 33,258.0 |
| 31,342.0 |
| 26,220.0 |
| 26,602.0 |
| 26,249.0 |
| 23,717.0 |
| 22,921.0 |
| 22,677.0 |
| 22,483.0 |
| 22,536.0 |
| 22,552.0 |
| 24,055.0 |
| 23,647.0 |
| 23,259.0 |
| 23,152.0 |
| 22,652.0 |
| 21,156.0 |
| 21,379.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 3.0 |
| 4.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 10.0 |
| 7.0 |
| 6.0 |
| 6.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.0 |
| 462.0 |
| 462.0 |
| 467.0 |
| 470.0 |
| 458.0 |
| 459.0 |
| 445.0 |
| 422.0 |
| 431.0 |
| 427.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,431.0 |
| 5,296.0 |
| 6,063.0 |
| 5,907.0 |
| 6,030.0 |
| 5,742.0 |
| 5,184.0 |
| 5,356.0 |
| 4,672.0 |
| 4,455.0 |
| 5,010.0 |
| 4,738.0 |
| 4,478.0 |
| 4,174.0 |
| 3,269.0 |
| 3,727.0 |
| 3,278.0 |
| 3,501.0 |
| 3,011.0 |
| 3,228.0 |
| 3,076.0 |
| 3,147.0 |
| 3,037.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,730.0 |
| 8,818.0 |
| 8,857.0 |
| 8,269.0 |
| 9,674.0 |
| 8,894.0 |
| 8,871.0 |
| 8,619.0 |
| 8,284.0 |
| 8,280.0 |
| 8,264.0 |
| 8,070.0 |
| 7,866.0 |
| 7,281.0 |
| 7,278.0 |
| 6,708.0 |
| 6,040.0 |
| 5,783.0 |
| 6,750.0 |
| 6,056.0 |
| 5,474.0 |
| 5,271.0 |
| 5,225.0 |
| 5,363.0 |
| 5,358.0 |
| 2,777.0 |
| 2,784.0 |
| 2,835.0 |
| 2,898.0 |
| 2,931.0 |
| 2,964.0 |
| 2,896.0 |
| 2,961.0 |
| 2,913.0 |
| 2,758.0 |
| 2,723.0 |
| 2,675.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,768.0 |
| 23,993.0 |
| 23,574.0 |
| 24,973.0 |
| 24,254.0 |
| 24,196.0 |
| 24,034.0 |
| 23,287.0 |
| 17,175.0 |
| 17,251.0 |
| 17,049.0 |
| 14,677.0 |
| 13,960.0 |
| 13,948.0 |
| 13,491.0 |
| 12,724.0 |
| 12,770.0 |
| 12,297.0 |
| 11,654.0 |
| 10,852.0 |
| 10,430.0 |
| 22,253.0 |
| 21,071.0 |
| 21,061.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,786.0 |
| 3,886.0 |
| 3,179.0 |
| 2,729.0 |
| 1,730.0 |
| 927.0 |
| (191.0) |
| 1,128.0 |
| 1,577.0 |
| 1,721.0 |
| 1,643.0 |
| 1,851.0 |
| 1,810.0 |
| 2,494.0 |
| 3,517.0 |
| 1,078.0 |
| 3,301.0 |
| 3,759.0 |
| 3,979.0 |
| 4,095.0 |
| 3,725.0 |
| 4,078.0 |
| 4,151.0 |
| 318.0 |
| 99.0 |
| 145.0 |
| (67.0) |
| (380.0) |
| (446.0) |
| (429.0) |
| (401.0) |
| (56.0) |
| (57.0) |
| 52.0 |
| 180.0 |
| 231.0 |
| 197.0 |
| 209.0 |
| (30.0) |
| (92.0) |
| (624.0) |
| (587.0) |
| (586.0) |
| (213.0) |
| 229.0 |
| 399.0 |
| 85.0 |
| 318.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,809.0 |
| 14,924.0 |
| 14,343.0 |
| 12,767.0 |
| 11,931.0 |
| 10,640.0 |
| 9,224.0 |
| 8,055.0 |
| 9,045.0 |
| 9,351.0 |
| 9,200.0 |
| 9,040.0 |
| 8,961.0 |
| 8,729.0 |
| 8,992.0 |
| 9,812.0 |
| 9,782.0 |
| 11,758.0 |
| 11,993.0 |
| 12,407.0 |
| 12,722.0 |
| 12,323.0 |
| 12,165.0 |
| 12,258.0 |
| 14,343.0 |
| 12,767.0 |
| 11,931.0 |
| 10,640.0 |
| 9,224.0 |
| 8,055.0 |
| 9,045.0 |
| 9,351.0 |
| 9,200.0 |
| 9,040.0 |
| 8,961.0 |
| 8,729.0 |
| 8,992.0 |
| 9,812.0 |
| 9,782.0 |
| 11,758.0 |
| 11,993.0 |
| 12,407.0 |
| 12,722.0 |
| 399.0 |
| 85.0 |
| 318.0 |
| (1,305.0) |
| (476.0) |
| 896.0 |
| 775.0 |
| 1,261.0 |
| 1,061.0 |
| 604.0 |
| 398.0 |
| 23.0 |
| (996.0) |
| (575.0) |
| (569.0) |
| (796.0) |
| (1,771.0) |
| (1,276.0) |
| (2,907.0) |
| (2,040.0) |
| (2,702.0) |
| (2,682.0) |
| (2,426.0) |
| (2,750.0) |
| (3,420.0) |
| 18,320.0 |
| 18,121.0 |
| 16,617.0 |
| 15,806.0 |
| 14,736.0 |
| 13,318.0 |
| 12,272.0 |
| 7,464.0 |
| 8,105.0 |
| 8,158.0 |
| 8,659.0 |
| 8,515.0 |
| 8,288.0 |
| 8,793.0 |
| 9,094.0 |
| 9,572.0 |
| 9,832.0 |
| 10,136.0 |
| 10,587.0 |
| 10,934.0 |
| 10,786.0 |
| 9,226.0 |
| 9,667.0 |
| 14,343.0 |
| 12,767.0 |
| 11,931.0 |
| 10,640.0 |
| 9,224.0 |
| 8,055.0 |
| 9,045.0 |
| 9,351.0 |
| 9,200.0 |
| 9,040.0 |
| 8,961.0 |
| 8,729.0 |
| 8,992.0 |
| 9,812.0 |
| 9,782.0 |
| 11,758.0 |
| 11,993.0 |
| 12,407.0 |
| 12,722.0 |
| 12,323.0 |
| 12,165.0 |
| 12,258.0 |
| 14,417.0 |
| 13,834.0 |
| 12,256.0 |
| 11,418.0 |
| 10,147.0 |
| 8,729.0 |
| 7,558.0 |
| 8,547.0 |
| 8,850.0 |
| 8,697.0 |
| 8,603.0 |
| 8,524.0 |
| 8,291.0 |
| 8,554.0 |
| 9,373.0 |
| 9,361.0 |
| 11,337.0 |
| 11,571.0 |
| 11,985.0 |
| 12,300.0 |
| 11,901.0 |
| 11,742.0 |
| 11,846.0 |