| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 2,403.0 | 1,872.0 | 1,761.0 | 1,822.0 | 2,236.0 | 1,517.0 | 1,643.0 | 2,034.0 | - | 1,832.0 | 1,951.0 | 3,145.0 | 2,381.0 | 1,133.0 | 2,022.0 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 315.0 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,403.0 | 1,872.0 | 1,761.0 | 1,822.0 | 2,236.0 | 1,517.0 | 1,643.0 | 2,034.0 | - | 1,832.0 | 1,951.0 | 3,145.0 | 2,381.0 | 1,133.0 | 2,022.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 1,562.0 | 1,420.0 | 1,425.0 | 1,502.0 | 1,498.0 | 1,203.0 | 1,544.0 | 1,612.0 | - | 1,229.0 | 1,283.0 | 1,388.0 | 1,335.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 327.0 | 266.0 | 311.0 | 311.0 | 253.0 | 348.0 | 348.0 | 376.0 | - | 218.0 | 299.0 | 310.0 | 301.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 5,909.0 | 5,767.0 | - | 4,818.0 | 5,058.0 | 5,528.0 | 5,127.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 335.0 | 254.0 | 440.0 | 411.0 | 321.0 | 351.0 | 411.0 | 605.0 | - | 217.0 | 238.0 | 276.0 | 242.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,937.0 | 2,093.0 | 2,940.0 | 2,776.0 | 2,285.0 | 1,183.0 | 1,004.0 | 1,490.0 | - | 369.0 | 0.0 | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | 1,962.0 | 2,102.0 | 2,967.0 | 3,069.0 | 2,313.0 | 1,259.0 | 1,453.0 | 1,952.0 | - | 372.0 | 0.0 | - | - | - | - |
| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,171.0 | 2,051.0 | 2,198.0 | 2,403.0 | 2,095.0 | 1,751.0 | 1,763.0 | 1,872.0 | 1,927.0 | 1,707.0 | 1,529.0 | 1,833.0 | 1,659.0 | 1,328.0 | ||||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.0 |
| 263.0 |
| 274.0 |
| 235.0 |
| - |
| - |
| Other Current Assets | 519.0 | 474.0 | 484.0 | 458.0 | 469.0 | 393.0 | 515.0 | 372.0 | - | 513.0 | 780.0 | 671.0 | 680.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 11.0 | 89.0 | 126.0 | - |
| Total Current Assets | 4,811.0 | 4,372.0 | 4,053.0 | 4,093.0 | 4,456.0 | 3,461.0 | 4,050.0 | 4,394.0 | - | 3,889.0 | 4,014.0 | 5,270.0 | 4,643.0 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 3,524.0 | 3,352.0 | - | 2,524.0 | 2,493.0 | 2,623.0 | 2,284.0 | - | - |
| Property,Plant & Equipment Net | 1,331.0 | 1,272.0 | 2,042.0 | 2,103.0 | 2,272.0 | 2,256.0 | 2,554.0 | 2,560.0 | - | 2,405.0 | 2,690.0 | 3,009.0 | 2,992.0 | - | - |
| Long Term Investments | 1,016.0 | 429.0 | 427.0 | 488.0 | 351.0 | 297.0 | 335.0 | 393.0 | - | 2,270.0 | 2,379.0 | 2,609.0 | 2,499.0 | - | - |
| Equity Method Investments | 85.0 | 215.0 | 192.0 | 276.0 | 71.0 | 120.0 | 148.0 | 173.0 | 1,432.0 | - | - | - | - | - | - |
| Goodwill | 4,373.0 | 4,336.0 | 4,291.0 | 5,169.0 | 4,653.0 | 3,951.0 | 5,147.0 | 5,218.0 | - | 3,714.0 | 3,063.0 | 2,457.0 | 2,725.0 | 2,588.0 | - |
| Intangible Assets | 1,930.0 | 1,948.0 | 2,489.0 | 2,671.0 | 2,179.0 | 1,864.0 | 2,426.0 | 2,671.0 | - | 2,207.0 | 2,203.0 | 2,137.0 | 2,186.0 | - | - |
| Operating Lease Right Of Use Assets | 789.0 | 805.0 | 1,036.0 | 891.0 | 1,035.0 | 1,061.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 254.0 | 332.0 | 393.0 | 422.0 | 378.0 | 332.0 | 269.0 | 279.0 | - | 602.0 | - | - | - | - | - |
| Other Non-Current Assets | 1,000.0 | 957.0 | 1,341.0 | 1,384.0 | 1,447.0 | 1,039.0 | 930.0 | 831.0 | - | 396.0 | 467.0 | 682.0 | 598.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,504.0 | 16,684.0 | 16,921.0 | 17,221.0 | 16,771.0 | 14,261.0 | 15,711.0 | 16,346.0 | - | 15,483.0 | 15,035.0 | 16,489.0 | 15,643.0 | - | - |
| Short Term Debt | 25.0 | 9.0 | 27.0 | 293.0 | 28.0 | 76.0 | 449.0 | 462.0 | - | 3.0 | 0.0 | - | - | - | - |
| Deferred Revenue Current | 498.0 | 483.0 | 622.0 | 604.0 | 473.0 | 398.0 | 428.0 | 516.0 | - | 388.0 | 346.0 | 369.0 | 389.0 | - | - |
| Operating Lease Liabilities Current | 74.0 | 89.0 | 112.0 | 139.0 | 143.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,036.0 | 986.0 | 1,123.0 | 1,236.0 | 1,339.0 | 1,019.0 | 1,328.0 | 1,340.0 | - | 1,371.0 | 1,125.0 | 1,188.0 | 1,108.0 | - | - |
| Other Current Liabilities | 714.0 | 772.0 | 953.0 | 975.0 | 1,073.0 | 838.0 | 724.0 | 372.0 | - | 466.0 | 401.0 | 431.0 | 432.0 | - | - |
| Total Current Liabilities | 2,608.0 | 3,055.0 | 3,165.0 | 3,519.0 | 3,234.0 | 2,682.0 | 3,340.0 | 3,295.0 | - | 2,442.0 | 2,110.0 | 2,264.0 | 2,171.0 | - | - |
| Operating Lease Liabilities Non-Current | 904.0 | 912.0 | 1,128.0 | 947.0 | 1,116.0 | 1,146.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 57.0 | 21.0 | 163.0 | 198.0 | 260.0 | 258.0 | 295.0 | - | - | 171.0 | 166.0 | 224.0 | 152.0 | - | - |
| Pension Obligations | 117.0 | 125.0 | 134.0 | 155.0 | 211.0 | 277.0 | 266.0 | 245.0 | - | 350.0 | 305.0 | 272.0 | 345.0 | - | - |
| Other Non-Current Liabilities | 492.0 | 472.0 | 446.0 | 483.0 | 519.0 | 326.0 | 495.0 | 430.0 | - | 349.0 | 318.0 | 310.0 | 279.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,115.0 | 7,673.0 | 7,976.0 | 8,078.0 | 7,625.0 | 5,872.0 | 5,400.0 | 5,869.0 | - | 3,701.0 | 2,919.0 | 3,090.0 | 2,967.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (747.0) | (1,889.0) | (2,144.0) | (2,293.0) | (2,911.0) | (3,241.0) | (1,979.0) | (2,163.0) | - | 150.0 | 88.0 | 237.0 | - | - | - |
| Accumulated Other Comprehensive Income | (1,543.0) | (1,251.0) | (1,247.0) | (1,270.0) | (941.0) | (1,331.0) | (1,126.0) | (874.0) | - | (1,026.0) | (582.0) | 610.0 | 271.0 | 1,047.0 | 1,531.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 615.0 | 891.0 | 881.0 | 921.0 | 935.0 | 807.0 | 1,167.0 | 1,186.0 | - | 218.0 | 171.0 | 156.0 | 118.0 | - | - |
| Total Stockholders Equity | 8,774.0 | 8,120.0 | 8,064.0 | 8,222.0 | 8,211.0 | 7,582.0 | 9,144.0 | 9,291.0 | - | 11,564.0 | 11,945.0 | 13,243.0 | 12,558.0 | 8,919.0 | 12,429.0 |
| Total Equity | 9,389.0 | 9,011.0 | 8,945.0 | 9,143.0 | 9,146.0 | 8,389.0 | 10,311.0 | 10,477.0 | - | 11,782.0 | 12,116.0 | 13,399.0 | 12,676.0 | 8,919.0 | 12,429.0 |
| Net debt |
| (441.0) |
| 230.0 |
| 1,206.0 |
| 1,247.0 |
| 77.0 |
| (258.0) |
| (190.0) |
| (82.0) |
| - |
| (1,460.0) |
| (1,951.0) |
| - |
| - |
| - |
| - |
| Working Capital | 2,203.0 | 1,317.0 | 888.0 | 574.0 | 1,222.0 | 779.0 | 710.0 | 1,099.0 | - | 1,447.0 | 1,904.0 | 3,006.0 | 2,472.0 | - | - |
| Book Value | 8,774.0 | 8,120.0 | 8,064.0 | 8,222.0 | 8,211.0 | 7,582.0 | 9,144.0 | 9,291.0 | - | 11,564.0 | 11,945.0 | 13,243.0 | 12,558.0 | 8,919.0 | 12,429.0 |
| Tangible Book Value | 2,471.0 | 1,836.0 | 1,284.0 | 382.0 | 1,379.0 | 1,767.0 | 1,571.0 | 1,402.0 | - | 5,643.0 | 6,679.0 | 8,649.0 | 7,647.0 | 6,331.0 | - |
| 1,458.0 |
| 1,822.0 |
| 1,865.0 |
| 2,184.0 |
| 2,100.0 |
| 2,236.0 |
| 1,974.0 |
| 1,562.0 |
| 1,539.0 |
| 1,517.0 |
| 1,388.0 |
| 1,272.0 |
| 1,441.0 |
| 1,643.0 |
| 1,648.0 |
| 1,618.0 |
| 1,886.0 |
| 2,034.0 |
| 2,112.0 |
| 1,856.0 |
| 1,877.0 |
| - |
| 1,850.0 |
| 1,499.0 |
| 1,832.0 |
| 1,972.0 |
| Restricted Cash | - | 0.0 | - | - | - | 37.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 315.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,171.0 | 2,051.0 | 2,198.0 | 2,403.0 | 2,095.0 | 1,751.0 | 1,763.0 | 1,872.0 | 1,927.0 | 1,707.0 | 1,529.0 | 1,833.0 | 1,659.0 | 1,328.0 | 1,458.0 | 1,822.0 | 1,865.0 | 2,184.0 | 2,100.0 | 2,236.0 | 1,974.0 | 1,562.0 | 1,539.0 | 1,517.0 | 1,388.0 | 1,272.0 | 1,441.0 | 1,643.0 | 1,648.0 | 1,618.0 | 1,886.0 | 2,034.0 | 2,112.0 | 1,856.0 | 1,877.0 | - | 1,850.0 | 1,499.0 | 1,832.0 | 1,972.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,778.0 | 1,894.0 | 1,635.0 | 1,562.0 | 1,539.0 | 1,655.0 | 1,698.0 | 1,420.0 | 1,438.0 | 1,516.0 | 1,559.0 | 1,425.0 | 1,540.0 | 1,636.0 | 1,473.0 | 1,502.0 | 1,532.0 | 1,665.0 | 1,499.0 | 1,498.0 | 1,335.0 | 1,444.0 | 1,240.0 | 1,203.0 | 1,237.0 | 1,570.0 | 1,540.0 | 1,544.0 | 1,631.0 | 1,853.0 | 1,648.0 | 1,612.0 | 1,328.0 | 1,379.0 | 1,365.0 | - | 1,326.0 | 1,294.0 | 1,229.0 | 1,254.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 303.0 | 306.0 | 327.0 | 327.0 | 317.0 | 296.0 | 378.0 | 266.0 | 331.0 | 297.0 | 378.0 | 311.0 | 356.0 | 328.0 | 373.0 | 311.0 | 308.0 | 248.0 | 308.0 | 253.0 | 246.0 | 203.0 | 203.0 | 348.0 | 363.0 | 358.0 | 402.0 | 348.0 | 404.0 | 400.0 | 388.0 | 376.0 | 224.0 | 216.0 | 225.0 | - | 228.0 | 233.0 | 218.0 | 367.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 327.0 | 322.0 | 313.0 | 519.0 | 526.0 | 554.0 | 652.0 | 474.0 | 416.0 | 466.0 | 503.0 | 484.0 | 477.0 | 471.0 | 450.0 | 458.0 | 457.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,579.0 | 4,573.0 | 4,473.0 | 4,811.0 | 6,841.0 | 6,452.0 | 4,506.0 | 4,372.0 | 4,128.0 | 4,003.0 | 3,969.0 | 4,053.0 | 4,032.0 | 3,763.0 | 3,754.0 | 4,093.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,350.0 | 1,330.0 | 1,321.0 | 1,331.0 | 1,256.0 | 1,241.0 | 1,919.0 | 1,272.0 | 1,901.0 | 1,985.0 | 1,947.0 | 2,042.0 | 2,017.0 | 2,045.0 | 1,971.0 | 2,103.0 | ||||||||||||||||||||||||
| Long Term Investments | 1,000.0 | 1,003.0 | 1,028.0 | 1,016.0 | 354.0 | 365.0 | 458.0 | 429.0 | 416.0 | 424.0 | 391.0 | 427.0 | 506.0 | 524.0 | 470.0 | 488.0 | 564.0 | |||||||||||||||||||||||
| Equity Method Investments | 98.0 | 90.0 | 86.0 | 85.0 | 84.0 | 82.0 | 223.0 | 215.0 | 191.0 | 197.0 | 183.0 | 192.0 | 279.0 | 294.0 | 262.0 | 276.0 | 279.0 | |||||||||||||||||||||||
| Goodwill | 4,485.0 | 4,500.0 | 4,420.0 | 4,373.0 | 4,285.0 | 4,265.0 | 5,258.0 | 4,336.0 | 5,131.0 | 5,214.0 | 5,104.0 | 5,140.0 | 5,136.0 | 5,167.0 | 5,041.0 | 5,169.0 | 5,174.0 | 4,557.0 | ||||||||||||||||||||||
| Intangible Assets | 1,877.0 | 1,891.0 | 1,897.0 | 1,930.0 | 1,881.0 | 1,893.0 | 2,324.0 | 1,948.0 | 2,359.0 | 2,423.0 | 2,417.0 | 2,489.0 | 2,542.0 | 2,585.0 | 2,563.0 | 2,671.0 | 2,651.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 765.0 | 783.0 | 779.0 | 789.0 | 774.0 | 769.0 | 965.0 | 805.0 | 974.0 | 1,007.0 | 998.0 | 1,036.0 | 1,022.0 | 1,021.0 | 841.0 | 891.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 186.0 | 192.0 | 233.0 | 254.0 | 240.0 | 241.0 | 323.0 | 332.0 | 305.0 | 305.0 | 360.0 | 393.0 | 368.0 | 386.0 | 390.0 | 422.0 | 273.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,274.0 | 1,238.0 | 1,192.0 | 1,000.0 | 949.0 | 935.0 | 1,174.0 | 957.0 | 1,330.0 | 1,320.0 | 1,289.0 | 1,341.0 | 1,411.0 | 1,400.0 | 1,357.0 | 1,384.0 | 1,452.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,516.0 | 15,510.0 | 15,343.0 | 15,504.0 | 16,580.0 | 16,161.0 | 16,927.0 | 16,684.0 | 16,544.0 | 16,681.0 | 16,475.0 | 16,921.0 | 17,034.0 | 16,891.0 | 16,387.0 | 17,221.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 384.0 | 425.0 | 368.0 | 335.0 | 371.0 | 365.0 | 374.0 | 254.0 | 269.0 | 243.0 | 324.0 | 440.0 | 407.0 | 308.0 | 348.0 | 411.0 | 317.0 | 351.0 | 309.0 | 321.0 | 336.0 | 291.0 | 322.0 | 351.0 | 342.0 | 375.0 | 406.0 | 411.0 | 432.0 | 625.0 | 537.0 | 605.0 | 230.0 | 216.0 | 235.0 | - | 229.0 | 240.0 | 217.0 | 227.0 |
| Short Term Debt | 0.0 | 25.0 | 25.0 | 25.0 | 22.0 | 19.0 | 194.0 | 9.0 | 56.0 | 58.0 | 61.0 | 27.0 | 27.0 | 27.0 | 23.0 | 293.0 | 306.0 | 302.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 556.0 | 474.0 | 504.0 | 498.0 | 501.0 | 431.0 | 559.0 | 483.0 | 549.0 | 510.0 | 624.0 | 622.0 | 623.0 | 591.0 | 592.0 | 604.0 | 528.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 87.0 | 75.0 | 71.0 | 74.0 | 79.0 | 84.0 | 115.0 | 89.0 | 111.0 | 111.0 | 107.0 | 112.0 | 113.0 | 111.0 | 131.0 | 139.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,041.0 | 885.0 | 949.0 | 1,036.0 | 1,008.0 | 832.0 | 1,213.0 | 986.0 | 1,238.0 | 1,095.0 | 1,153.0 | 1,123.0 | 1,164.0 | 1,052.0 | 1,101.0 | 1,236.0 | 1,285.0 | |||||||||||||||||||||||
| Other Current Liabilities | 709.0 | 713.0 | 691.0 | 714.0 | 748.0 | 759.0 | 929.0 | 772.0 | 930.0 | 878.0 | 875.0 | 953.0 | 983.0 | 961.0 | 949.0 | 975.0 | 1,091.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,690.0 | 2,522.0 | 2,537.0 | 2,608.0 | 4,081.0 | 3,730.0 | 3,269.0 | 3,055.0 | 3,042.0 | 2,784.0 | 3,037.0 | 3,165.0 | 3,204.0 | 2,939.0 | 3,013.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,988.0 | 1,926.0 | 1,931.0 | 1,937.0 | 1,943.0 | 1,948.0 | 2,706.0 | 2,093.0 | 2,844.0 | 2,984.0 | 2,909.0 | 2,940.0 | 2,960.0 | 2,998.0 | 2,977.0 | 2,776.0 | 2,496.0 | 1,968.0 | 1,964.0 | 2,285.0 | 1,000.0 | 1,044.0 | 1,206.0 | 1,183.0 | 1,115.0 | 1,201.0 | 707.0 | 1,004.0 | 868.0 | 936.0 | 1,186.0 | 1,490.0 | 184.0 | 187.0 | 281.0 | - | 273.0 | 377.0 | 369.0 | 369.0 |
| Operating Lease Liabilities Non-Current | 854.0 | 897.0 | 900.0 | 904.0 | 879.0 | 872.0 | 1,036.0 | 912.0 | 1,053.0 | 1,090.0 | 1,081.0 | 1,128.0 | 1,093.0 | 1,092.0 | 888.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 54.0 | 53.0 | 53.0 | 57.0 | 17.0 | 14.0 | 112.0 | 21.0 | 124.0 | 129.0 | 147.0 | 163.0 | 172.0 | 179.0 | 167.0 | 198.0 | 230.0 | |||||||||||||||||||||||
| Pension Obligations | 115.0 | 117.0 | 118.0 | 117.0 | 127.0 | 126.0 | 130.0 | 125.0 | 135.0 | 136.0 | 134.0 | 134.0 | 156.0 | 156.0 | 152.0 | 155.0 | 197.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 534.0 | 533.0 | 494.0 | 492.0 | 452.0 | 446.0 | 508.0 | 472.0 | 438.0 | 456.0 | 431.0 | 446.0 | 465.0 | 471.0 | 462.0 | 483.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,235.0 | 6,048.0 | 6,033.0 | 6,115.0 | 7,499.0 | 7,136.0 | 7,761.0 | 7,673.0 | 7,636.0 | 7,579.0 | 7,739.0 | 7,976.0 | 8,050.0 | 7,835.0 | 7,659.0 | 8,078.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (452.0) | (509.0) | (664.0) | (747.0) | (1,481.0) | (1,574.0) | (1,779.0) | (1,889.0) | (1,933.0) | (1,958.0) | (2,114.0) | (2,144.0) | (2,136.0) | (2,186.0) | (2,253.0) | (2,293.0) | (2,403.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,537.0) | (1,514.0) | (1,567.0) | (1,543.0) | (1,392.0) | (1,424.0) | (1,131.0) | (1,251.0) | (1,292.0) | (1,200.0) | (1,347.0) | (1,247.0) | (1,279.0) | (1,255.0) | (1,465.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 697.0 | 670.0 | 606.0 | 615.0 | 878.0 | 876.0 | 913.0 | 891.0 | 857.0 | 920.0 | 844.0 | 881.0 | 907.0 | 941.0 | 856.0 | 921.0 | 991.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 8,584.0 | 8,792.0 | 8,704.0 | 8,774.0 | 8,203.0 | 8,149.0 | 8,253.0 | 8,120.0 | 8,051.0 | 8,182.0 | 7,892.0 | 8,064.0 | 8,077.0 | 8,115.0 | 7,872.0 | 8,222.0 | ||||||||||||||||||||||||
| Total Equity | 9,281.0 | 9,462.0 | 9,310.0 | 9,389.0 | 9,081.0 | 9,025.0 | 9,166.0 | 9,011.0 | 8,908.0 | 9,102.0 | 8,736.0 | 8,945.0 | 8,984.0 | 9,056.0 | 8,728.0 | 9,143.0 | 9,416.0 | 9,347.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,988.0 | 1,951.0 | 1,956.0 | 1,962.0 | 1,965.0 | 1,967.0 | 2,900.0 | 2,102.0 | 2,900.0 | 3,042.0 | 2,970.0 | 2,967.0 | 2,987.0 | 3,025.0 | 3,000.0 | 3,069.0 | 2,802.0 | 2,270.0 | 2,264.0 | 2,313.0 | 1,212.0 | 1,256.0 | 1,284.0 | 1,259.0 | 1,115.0 | 1,201.0 | 1,329.0 | 1,453.0 | 1,546.0 | 1,680.0 | 1,857.0 | 1,952.0 | 276.0 | 281.0 | 386.0 | - | 376.0 | 381.0 | 372.0 | 369.0 |
| Net debt | (183.0) | (100.0) | (242.0) | (441.0) | (130.0) | 216.0 | 1,137.0 | 230.0 | 973.0 | 1,335.0 | 1,441.0 | 1,134.0 | 1,328.0 | 1,697.0 | 1,542.0 | 1,247.0 | 937.0 | 86.0 | ||||||||||||||||||||||
| Working Capital | 1,889.0 | 2,051.0 | 1,936.0 | 2,203.0 | 2,760.0 | 2,722.0 | 1,237.0 | 1,317.0 | 1,086.0 | 1,219.0 | 932.0 | 888.0 | 828.0 | 824.0 | 741.0 | 574.0 | 635.0 | |||||||||||||||||||||||
| Book Value | 8,584.0 | 8,792.0 | 8,704.0 | 8,774.0 | 8,203.0 | 8,149.0 | 8,253.0 | 8,120.0 | 8,051.0 | 8,182.0 | 7,892.0 | 8,064.0 | 8,077.0 | 8,115.0 | 7,872.0 | 8,222.0 | 8,425.0 | 8,383.0 | ||||||||||||||||||||||
| Tangible Book Value | 2,222.0 | 2,401.0 | 2,387.0 | 2,471.0 | 2,037.0 | 1,991.0 | 671.0 | 1,836.0 | 561.0 | 545.0 | 371.0 | 435.0 | 399.0 | 363.0 | 268.0 | 382.0 | 600.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.0 |
| 215.0 |
| 242.0 |
| - |
| 298.0 |
| 244.0 |
| 240.0 |
| 253.0 |
| 502.0 |
| 465.0 |
| 469.0 |
| 388.0 |
| 387.0 |
| 453.0 |
| 393.0 |
| 753.0 |
| 518.0 |
| 416.0 |
| 515.0 |
| 564.0 |
| 558.0 |
| 547.0 |
| 372.0 |
| 546.0 |
| 483.0 |
| 526.0 |
| - |
| 586.0 |
| 535.0 |
| 513.0 |
| 679.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,162.0 |
| 4,599.0 |
| 4,372.0 |
| 4,456.0 |
| 3,943.0 |
| 3,596.0 |
| 3,435.0 |
| 3,461.0 |
| 3,741.0 |
| 3,718.0 |
| 3,799.0 |
| 4,050.0 |
| 4,247.0 |
| 4,429.0 |
| 4,469.0 |
| 4,394.0 |
| 3,986.0 |
| 3,718.0 |
| 3,768.0 |
| - |
| 3,762.0 |
| 3,328.0 |
| 3,889.0 |
| 3,905.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,167.0 |
| 2,134.0 |
| 2,162.0 |
| 2,272.0 |
| 2,261.0 |
| 2,315.0 |
| 2,225.0 |
| 2,256.0 |
| 2,225.0 |
| 2,476.0 |
| 2,433.0 |
| 2,554.0 |
| 2,557.0 |
| 2,517.0 |
| 2,512.0 |
| 2,560.0 |
| 1,642.0 |
| 1,631.0 |
| 1,636.0 |
| - |
| 1,961.0 |
| 2,367.0 |
| 2,405.0 |
| 2,499.0 |
| 505.0 |
| 499.0 |
| 351.0 |
| 391.0 |
| 353.0 |
| 314.0 |
| 297.0 |
| 325.0 |
| 325.0 |
| 329.0 |
| 335.0 |
| 347.0 |
| 345.0 |
| 390.0 |
| 393.0 |
| 957.0 |
| 2,019.0 |
| 2,044.0 |
| - |
| 2,010.0 |
| 2,269.0 |
| 2,270.0 |
| 2,264.0 |
| 215.0 |
| 211.0 |
| 71.0 |
| 123.0 |
| 116.0 |
| 117.0 |
| 120.0 |
| 146.0 |
| 139.0 |
| 140.0 |
| 148.0 |
| 160.0 |
| 164.0 |
| 164.0 |
| 173.0 |
| - |
| 123.0 |
| 136.0 |
| 1,432.0 |
| - |
| - |
| - |
| - |
| 4,568.0 |
| 4,653.0 |
| 4,304.0 |
| 4,292.0 |
| 3,997.0 |
| 3,951.0 |
| 3,831.0 |
| 4,976.0 |
| 4,885.0 |
| 5,147.0 |
| 5,223.0 |
| 5,225.0 |
| 5,153.0 |
| 5,218.0 |
| 3,724.0 |
| 3,917.0 |
| 3,922.0 |
| - |
| 3,859.0 |
| 3,889.0 |
| 3,714.0 |
| 3,681.0 |
| 2,082.0 |
| 2,106.0 |
| 2,179.0 |
| 1,915.0 |
| 1,934.0 |
| 1,869.0 |
| 1,864.0 |
| 1,846.0 |
| 2,257.0 |
| 2,239.0 |
| 2,426.0 |
| 2,514.0 |
| 2,571.0 |
| 2,607.0 |
| 2,671.0 |
| 2,226.0 |
| 2,281.0 |
| 2,301.0 |
| - |
| 2,316.0 |
| 2,381.0 |
| 2,207.0 |
| 2,229.0 |
| 976.0 |
| 963.0 |
| 1,008.0 |
| 1,035.0 |
| 1,062.0 |
| 1,074.0 |
| 1,048.0 |
| 1,061.0 |
| 1,191.0 |
| 1,299.0 |
| 1,290.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 295.0 |
| 345.0 |
| 378.0 |
| 302.0 |
| 337.0 |
| 337.0 |
| 332.0 |
| 306.0 |
| 283.0 |
| 305.0 |
| 269.0 |
| 257.0 |
| 228.0 |
| 260.0 |
| 279.0 |
| 370.0 |
| 349.0 |
| 553.0 |
| - |
| 536.0 |
| - |
| 602.0 |
| - |
| 1,385.0 |
| 1,358.0 |
| 1,447.0 |
| 1,219.0 |
| 1,193.0 |
| 1,175.0 |
| 1,039.0 |
| 963.0 |
| 948.0 |
| 953.0 |
| 930.0 |
| 913.0 |
| 912.0 |
| 897.0 |
| 831.0 |
| 467.0 |
| 444.0 |
| 438.0 |
| - |
| 442.0 |
| 407.0 |
| 396.0 |
| 472.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,419.0 |
| 16,520.0 |
| 16,418.0 |
| 16,771.0 |
| 15,397.0 |
| 15,094.0 |
| 14,400.0 |
| 14,261.0 |
| 14,428.0 |
| 16,282.0 |
| 16,233.0 |
| 15,711.0 |
| 16,058.0 |
| 16,227.0 |
| 16,288.0 |
| 16,346.0 |
| 13,372.0 |
| 14,359.0 |
| 14,662.0 |
| - |
| 14,886.0 |
| 15,269.0 |
| 15,483.0 |
| 15,716.0 |
| 300.0 |
| 28.0 |
| 212.0 |
| 212.0 |
| 78.0 |
| 76.0 |
| 0.0 |
| 0.0 |
| 622.0 |
| 449.0 |
| 678.0 |
| 744.0 |
| 671.0 |
| 462.0 |
| 92.0 |
| 94.0 |
| 105.0 |
| - |
| 103.0 |
| 4.0 |
| 3.0 |
| 0.0 |
| 462.0 |
| 467.0 |
| 473.0 |
| 449.0 |
| 400.0 |
| 409.0 |
| 398.0 |
| 387.0 |
| 411.0 |
| 448.0 |
| 428.0 |
| 460.0 |
| 430.0 |
| 436.0 |
| 516.0 |
| 448.0 |
| 390.0 |
| 448.0 |
| - |
| 435.0 |
| 401.0 |
| 388.0 |
| 378.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,118.0 |
| 1,173.0 |
| 1,339.0 |
| 1,249.0 |
| 1,094.0 |
| 1,060.0 |
| 1,019.0 |
| 981.0 |
| 1,072.0 |
| 1,167.0 |
| 1,328.0 |
| 1,364.0 |
| 1,243.0 |
| 1,258.0 |
| 1,340.0 |
| 1,223.0 |
| 1,113.0 |
| 1,146.0 |
| - |
| 1,214.0 |
| 1,136.0 |
| 1,371.0 |
| 1,439.0 |
| 1,000.0 |
| 1,023.0 |
| 1,073.0 |
| 923.0 |
| 864.0 |
| 869.0 |
| 838.0 |
| 979.0 |
| 869.0 |
| 849.0 |
| 724.0 |
| 745.0 |
| 670.0 |
| 643.0 |
| 372.0 |
| 566.0 |
| 551.0 |
| 588.0 |
| - |
| 583.0 |
| 510.0 |
| 466.0 |
| 604.0 |
| 3,519.0 |
| 3,527.0 |
| 3,233.0 |
| 3,272.0 |
| 3,234.0 |
| 3,169.0 |
| 2,861.0 |
| 2,738.0 |
| 2,682.0 |
| 2,689.0 |
| 2,727.0 |
| 3,492.0 |
| 3,340.0 |
| 3,679.0 |
| 3,712.0 |
| 3,545.0 |
| 3,295.0 |
| 2,467.0 |
| 2,270.0 |
| 2,417.0 |
| - |
| 2,461.0 |
| 2,287.0 |
| 2,442.0 |
| 2,648.0 |
| 947.0 |
| 1,040.0 |
| 1,035.0 |
| 1,079.0 |
| 1,116.0 |
| 1,146.0 |
| 1,160.0 |
| 1,135.0 |
| 1,146.0 |
| 1,249.0 |
| 1,343.0 |
| 1,329.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.0 |
| 249.0 |
| 260.0 |
| 334.0 |
| 339.0 |
| 263.0 |
| 258.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 59.0 |
| 73.0 |
| - |
| 82.0 |
| 171.0 |
| 171.0 |
| 200.0 |
| 202.0 |
| 208.0 |
| 211.0 |
| 251.0 |
| 254.0 |
| 260.0 |
| 277.0 |
| 248.0 |
| 258.0 |
| 258.0 |
| 266.0 |
| 237.0 |
| 237.0 |
| 241.0 |
| 245.0 |
| 301.0 |
| 305.0 |
| 313.0 |
| - |
| 305.0 |
| 332.0 |
| 350.0 |
| 281.0 |
| 513.0 |
| 494.0 |
| 498.0 |
| 519.0 |
| 368.0 |
| 362.0 |
| 344.0 |
| 326.0 |
| 321.0 |
| 358.0 |
| 344.0 |
| 495.0 |
| 495.0 |
| 524.0 |
| 485.0 |
| 430.0 |
| 354.0 |
| 360.0 |
| 362.0 |
| - |
| 328.0 |
| 336.0 |
| 349.0 |
| 353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,003.0 |
| 7,173.0 |
| 7,270.0 |
| 7,625.0 |
| 6,268.0 |
| 6,020.0 |
| 5,946.0 |
| 5,872.0 |
| 5,860.0 |
| 6,155.0 |
| 6,404.0 |
| 5,400.0 |
| 5,600.0 |
| 5,793.0 |
| 5,858.0 |
| 5,869.0 |
| 3,381.0 |
| 3,201.0 |
| 3,466.0 |
| - |
| 3,469.0 |
| 3,523.0 |
| 3,701.0 |
| 3,871.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,482.0) |
| (2,715.0) |
| (2,911.0) |
| (2,897.0) |
| (2,976.0) |
| (3,207.0) |
| (3,241.0) |
| (2,845.0) |
| (2,114.0) |
| (2,200.0) |
| (1,979.0) |
| (1,927.0) |
| (1,937.0) |
| (2,032.0) |
| (2,163.0) |
| (1,792.0) |
| (664.0) |
| (581.0) |
| - |
| (219.0) |
| 76.0 |
| 150.0 |
| 60.0 |
| (1,270.0) |
| (1,001.0) |
| (1,089.0) |
| (1,061.0) |
| (941.0) |
| (965.0) |
| (990.0) |
| (1,235.0) |
| (1,331.0) |
| (1,466.0) |
| (1,117.0) |
| (1,266.0) |
| (1,126.0) |
| (1,019.0) |
| (1,076.0) |
| (970.0) |
| (874.0) |
| (829.0) |
| (832.0) |
| (852.0) |
| - |
| (1,045.0) |
| (986.0) |
| (1,026.0) |
| (845.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 964.0 |
| 938.0 |
| 935.0 |
| 941.0 |
| 943.0 |
| 815.0 |
| 807.0 |
| 736.0 |
| 1,169.0 |
| 1,115.0 |
| 1,167.0 |
| 1,169.0 |
| 1,170.0 |
| 1,169.0 |
| 1,186.0 |
| 296.0 |
| 298.0 |
| 283.0 |
| - |
| 278.0 |
| 216.0 |
| 218.0 |
| 199.0 |
| 8,425.0 |
| 8,383.0 |
| 8,210.0 |
| 8,211.0 |
| 8,188.0 |
| 8,131.0 |
| 7,639.0 |
| 7,582.0 |
| 7,832.0 |
| 8,958.0 |
| 8,714.0 |
| 9,144.0 |
| 9,289.0 |
| 9,264.0 |
| 9,261.0 |
| 9,291.0 |
| 9,695.0 |
| 10,860.0 |
| 10,913.0 |
| - |
| 11,139.0 |
| 11,530.0 |
| 11,564.0 |
| 11,646.0 |
| 9,148.0 |
| 9,146.0 |
| 9,129.0 |
| 9,074.0 |
| 8,454.0 |
| 8,389.0 |
| 8,568.0 |
| 10,127.0 |
| 9,829.0 |
| 10,311.0 |
| 10,458.0 |
| 10,434.0 |
| 10,430.0 |
| 10,477.0 |
| 9,991.0 |
| 11,158.0 |
| 11,196.0 |
| - |
| 11,417.0 |
| 11,746.0 |
| 11,782.0 |
| 11,845.0 |
| 164.0 |
| 77.0 |
| (762.0) |
| (306.0) |
| (255.0) |
| (258.0) |
| (273.0) |
| (71.0) |
| (112.0) |
| (190.0) |
| (102.0) |
| 62.0 |
| (29.0) |
| (82.0) |
| (1,836.0) |
| (1,575.0) |
| (1,491.0) |
| - |
| (1,474.0) |
| (1,118.0) |
| (1,460.0) |
| (1,603.0) |
| 1,366.0 |
| 1,100.0 |
| 1,222.0 |
| 774.0 |
| 735.0 |
| 697.0 |
| 779.0 |
| 1,052.0 |
| 991.0 |
| 307.0 |
| 710.0 |
| 568.0 |
| 717.0 |
| 924.0 |
| 1,099.0 |
| 1,519.0 |
| 1,448.0 |
| 1,351.0 |
| - |
| 1,301.0 |
| 1,041.0 |
| 1,447.0 |
| 1,257.0 |
| 8,210.0 |
| 8,211.0 |
| 8,188.0 |
| 8,131.0 |
| 7,639.0 |
| 7,582.0 |
| 7,832.0 |
| 8,958.0 |
| 8,714.0 |
| 9,144.0 |
| 9,289.0 |
| 9,264.0 |
| 9,261.0 |
| 9,291.0 |
| 9,695.0 |
| 10,860.0 |
| 10,913.0 |
| - |
| 11,139.0 |
| 11,530.0 |
| 11,564.0 |
| 11,646.0 |
| 1,744.0 |
| 1,536.0 |
| 1,379.0 |
| 1,969.0 |
| 1,905.0 |
| 1,773.0 |
| 1,767.0 |
| 2,155.0 |
| 1,725.0 |
| 1,590.0 |
| 1,571.0 |
| 1,552.0 |
| 1,468.0 |
| 1,501.0 |
| 1,402.0 |
| 3,745.0 |
| 4,662.0 |
| 4,690.0 |
| - |
| 4,964.0 |
| 5,260.0 |
| 5,643.0 |
| 5,736.0 |