| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 3,267.0 | 3,292.0 | 3,862.0 | 3,845.0 | 2,830.0 | 2,275.0 | 1,045.0 | 2,789.0 | 3,547.0 | 1,894.0 | 1,614.0 | 1,185.0 | 670.0 | 617.0 | 743.0 | 898.0 | 1,026.0 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 3,267.0 | 3,292.0 | 3,862.0 | 3,845.0 | 2,830.0 | 2,275.0 | 1,045.0 | 2,789.0 | 3,547.0 | 1,894.0 | 1,614.0 | 1,185.0 | 670.0 | 617.0 | 743.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,055.0 | 1,032.0 | 894.0 | 960.0 | 923.0 | 765.0 | 667.0 | 792.0 | 879.0 | 1,033.0 | 1,047.0 | 593.0 | 542.0 | 510.0 | 441.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 2,577.0 | 2,356.0 | 2,134.0 | 1,782.0 | 1,189.0 | 1,030.0 | 1,192.0 | 1,279.0 | 1,236.0 | 1,113.0 | 1,879.0 | 755.0 | 740.0 | 715.0 | 618.0 | 513.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 9,343.0 | 9,412.0 | 8,983.0 | 8,319.0 | 7,311.0 | 6,521.0 | 6,190.0 | 5,735.0 | 5,170.0 | 4,666.0 | 5,505.0 | 3,683.0 | 3,592.0 | 2,103.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 997.0 | 1,017.0 | 1,164.0 | 1,185.0 | 1,252.0 | 991.0 | 944.0 | 999.0 | 1,146.0 | 973.0 | 1,014.0 | 729.0 | 544.0 | 562.0 | 455.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 10,972.0 | 10,354.0 | 10,175.0 | 11,250.0 | 10,650.0 | 7,650.0 | 7,400.0 | - | - | - | - | - | - | - | 3,747.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 59.0 | 64.0 | 67.0 | 71.0 | 71.0 | 68.0 | 51.0 | 51.0 | 51.0 | 51.0 | 51.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 12,222.0 | 10,854.0 | 11,175.0 | 11,250.0 | 10,650.0 | 7,650.0 | 7,400.0 | 1,107.0 | 751.0 | 421.0 | 556.0 | 20.0 | 40.0 | 307.0 | 3,799.0 | 4,551.0 | ||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,708.0 | 3,267.0 | 3,454.0 | 3,170.0 | 3,988.0 | 3,292.0 | 2,748.0 | 2,859.0 | 2,908.0 | 3,862.0 | 3,863.0 | 3,930.0 | 3,845.0 | 3,545.0 | |||||||||||||||||||||||||
| - |
| 898.0 |
| 1,026.0 |
| - |
| 396.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 669.0 | 625.0 | 565.0 | 348.0 | 286.0 | 254.0 | 313.0 | 365.0 | 382.0 | 254.0 | 257.0 | 97.0 | 116.0 | 90.0 | 82.0 | 129.0 | - | - |
| Assets Held For Sale | 372.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 13.0 | 10.0 | 39.0 | 48.0 | - | - |
| Total Current Assets | 7,940.0 | 7,305.0 | 7,864.0 | 6,935.0 | 5,228.0 | 4,324.0 | 3,267.0 | 5,225.0 | 6,044.0 | 5,398.0 | 4,812.0 | 2,630.0 | 2,092.0 | 1,954.0 | 1,966.0 | 2,136.0 | - | - |
| 2,065.0 |
| 2,139.0 |
| - |
| - |
| Accumulated Depreciation | 6,366.0 | 6,145.0 | 5,660.0 | 5,214.0 | 4,676.0 | 4,237.0 | 3,742.0 | 3,299.0 | 2,875.0 | 2,314.0 | 2,583.0 | 2,560.0 | 2,544.0 | 1,033.0 | 1,002.0 | 975.0 | - | - |
| Property,Plant & Equipment Net | 2,977.0 | 3,267.0 | 3,323.0 | 3,105.0 | 2,635.0 | 2,284.0 | 2,448.0 | 2,436.0 | 2,295.0 | 2,352.0 | 2,922.0 | 1,123.0 | 1,048.0 | 1,070.0 | 1,063.0 | 1,164.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 826.0 | 300.0 | 101.0 | 71.0 | 75.0 | 61.0 | 11.0 | 13.0 | 146.0 | 154.0 | 141.0 | 71.0 | 52.0 | 45.0 | 37.0 | 132.0 | - | - |
| Goodwill | 10,299.0 | 9,930.0 | 9,955.0 | 9,943.0 | 9,961.0 | 9,984.0 | 9,949.0 | 8,857.0 | 8,866.0 | 8,843.0 | 9,228.0 | 2,121.0 | 2,358.0 | 2,277.0 | 2,231.0 | 2,299.0 | - | - |
| Intangible Assets | 1,547.0 | 836.0 | 922.0 | 1,311.0 | 1,694.0 | 2,242.0 | 3,620.0 | 9,183.0 | 9,335.0 | 9,512.0 | 9,978.0 | 1,866.0 | 755.0 | 965.0 | 1,171.0 | 1,486.0 | - | - |
| Operating Lease Right Of Use Assets | 256.0 | 265.0 | 250.0 | 250.0 | 226.0 | 223.0 | 226.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,213.0 | 1,251.0 | 992.0 | 716.0 | 441.0 | 477.0 | 293.0 | 293.0 | 324.0 | 427.0 | 69.0 | 19.0 | 24.0 | 22.0 | 19.0 | - | - | - |
| Other Non-Current Assets | 2,584.0 | 1,796.0 | 1,297.0 | 1,942.0 | 1,346.0 | 1,013.0 | 732.0 | 545.0 | 981.0 | 962.0 | 602.0 | 403.0 | 144.0 | 128.0 | 144.0 | 135.0 | - | - |
| Total Non-Current Assets | 18,620.0 | 17,080.0 | 16,489.0 | 16,301.0 | 15,636.0 | 15,523.0 | 16,749.0 | 16,305.0 | 18,005.0 | 19,500.0 | 21,542.0 | 4,220.0 | 4,357.0 | 4,485.0 | 4,646.0 | 5,501.0 | - | - |
| Total Assets | 26,560.0 | 24,385.0 | 24,353.0 | 23,236.0 | 20,864.0 | 19,847.0 | 20,016.0 | 21,530.0 | 24,049.0 | 24,898.0 | 26,354.0 | 6,850.0 | 6,449.0 | 6,439.0 | 6,612.0 | 7,637.0 | - | - |
| 593.0 |
| - |
| - |
| Short Term Debt | 1,250.0 | 500.0 | 1,000.0 | 0.0 | - | - | 0.0 | 1,107.0 | 751.0 | 421.0 | 556.0 | 20.0 | 40.0 | 307.0 | 52.0 | 423.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 59.0 | 52.0 | 55.0 | 55.0 | 56.0 | 60.0 | 62.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 1,219.0 | 747.0 | 712.0 | 781.0 | 534.0 | 245.0 | 296.0 | 474.0 | 461.0 | - | - |
| Other Current Liabilities | 1,445.0 | 1,434.0 | 1,855.0 | 2,066.0 | 1,175.0 | 966.0 | 815.0 | 1,219.0 | - | - | - | - | - | - | 59.0 | 95.0 | - | - |
| Total Current Liabilities | 3,881.0 | 3,098.0 | 4,111.0 | 3,270.0 | 2,452.0 | 2,017.0 | 1,791.0 | 3,385.0 | 2,718.0 | 2,433.0 | 2,548.0 | 1,320.0 | 1,193.0 | 1,496.0 | 1,049.0 | 1,748.0 | - | - |
| 4,128.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 215.0 | 223.0 | 204.0 | 202.0 | 181.0 | 177.0 | 176.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 98.0 | 49.0 | 44.0 | 45.0 | 57.0 | 85.0 | 282.0 | 450.0 | 701.0 | 1,659.0 | 2,293.0 | 76.0 | 88.0 | 84.0 | 91.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | 284.0 | 247.0 | 269.0 | 218.0 | - | - | - |
| Other Non-Current Liabilities | 1,175.0 | 1,392.0 | 1,098.0 | 1,015.0 | 1,001.0 | 971.0 | 923.0 | 753.0 | 1,085.0 | 862.0 | 1,011.0 | 714.0 | 168.0 | 173.0 | 189.0 | 107.0 | - | - |
| Total Non-Current Liabilities | 12,228.0 | 11,756.0 | 11,282.0 | 12,226.0 | 11,642.0 | 8,679.0 | 8,570.0 | 7,455.0 | 7,615.0 | 11,309.0 | 12,003.0 | 4,729.0 | 3,710.0 | 3,659.0 | 4,206.0 | 4,670.0 | - | - |
| Total Liabilities | 16,109.0 | 14,854.0 | 15,393.0 | 15,496.0 | 14,094.0 | 10,696.0 | 10,361.0 | 10,840.0 | 10,333.0 | 13,742.0 | 14,551.0 | 6,049.0 | 4,903.0 | 5,155.0 | 5,255.0 | 6,418.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,354.0) | (1,814.0) | (2,793.0) | (3,975.0) | (5,371.0) | (4,328.0) | (2,845.0) | (1,907.0) | (2,339.0) | (3,934.0) | (3,542.0) | (4,804.0) | (5,105.0) | (5,334.0) | (5,219.0) | (5,609.0) | - | - |
| Accumulated Other Comprehensive Income | 213.0 | (17.0) | 90.0 | 76.0 | 48.0 | 117.0 | 75.0 | 123.0 | 177.0 | 34.0 | 181.0 | 210.0 | 347.0 | 300.0 | 323.0 | 538.0 | 399.0 | - |
| Treasury Stock | - | - | - | 2,799.0 | 1,932.0 | 1,037.0 | 3,037.0 | 3,238.0 | 342.0 | 915.0 | 342.0 | 1,219.0 | 167.0 | 58.0 | 57.0 | - | - | - |
| Minority Interest | 395.0 | 348.0 | 316.0 | 291.0 | 242.0 | 207.0 | 214.0 | 185.0 | 189.0 | 221.0 | 288.0 | 263.0 | 245.0 | 235.0 | 212.0 | 233.0 | - | - |
| Total Stockholders Equity | 10,056.0 | 9,183.0 | 8,644.0 | 7,449.0 | 6,528.0 | 8,944.0 | 9,441.0 | 10,505.0 | 13,527.0 | 10,935.0 | 11,515.0 | 538.0 | 1,301.0 | 1,049.0 | 1,145.0 | 986.0 | 1,041.0 | 1,182.0 |
| Total Equity | 10,451.0 | 9,531.0 | 8,960.0 | 7,740.0 | 6,770.0 | 9,151.0 | 9,655.0 | 10,690.0 | 13,716.0 | 11,156.0 | 11,803.0 | 801.0 | 1,546.0 | 1,284.0 | 1,357.0 | 1,219.0 | 1,041.0 | 1,182.0 |
| - |
| - |
| Net debt | 8,955.0 | 7,562.0 | 7,313.0 | 7,405.0 | 7,820.0 | 5,375.0 | 6,355.0 | (1,682.0) | (2,796.0) | (1,473.0) | (1,058.0) | (1,165.0) | (630.0) | (310.0) | 3,056.0 | 3,653.0 | - | - |
| Working Capital | 4,059.0 | 4,207.0 | 3,753.0 | 3,665.0 | 2,776.0 | 2,307.0 | 1,476.0 | 1,840.0 | 3,326.0 | 2,965.0 | 2,264.0 | 1,310.0 | 899.0 | 458.0 | 917.0 | 388.0 | - | - |
| Book Value | 10,056.0 | 9,183.0 | 8,644.0 | 7,449.0 | 6,528.0 | 8,944.0 | 9,441.0 | 10,505.0 | 13,527.0 | 10,935.0 | 11,515.0 | 538.0 | 1,301.0 | 1,049.0 | 1,145.0 | 986.0 | 1,041.0 | 1,182.0 |
| Tangible Book Value | (1,790.0) | (1,583.0) | (2,233.0) | (3,805.0) | (5,127.0) | (3,282.0) | (4,128.0) | (7,535.0) | (4,674.0) | (7,420.0) | (7,691.0) | (3,449.0) | (1,812.0) | (2,193.0) | (2,257.0) | (2,799.0) | - | - |
| 2,683.0 |
| 2,830.0 |
| 2,910.0 |
| 1,842.0 |
| 2,275.0 |
| 3,566.0 |
| 3,266.0 |
| 1,079.0 |
| 1,045.0 |
| 3,537.0 |
| - |
| - |
| 2,789.0 |
| - |
| - |
| - |
| 1,894.0 |
| 1,614.0 |
| 1,185.0 |
| 670.0 |
| 617.0 |
| 743.0 |
| 898.0 |
| 1,026.0 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,708.0 | 3,267.0 | 3,454.0 | 3,170.0 | 3,988.0 | 3,292.0 | 2,748.0 | 2,859.0 | 2,908.0 | 3,862.0 | 3,863.0 | 3,930.0 | 3,845.0 | 3,545.0 | 2,683.0 | 2,830.0 | 2,910.0 | 1,842.0 | 2,275.0 | 3,566.0 | 3,266.0 | 1,079.0 | 1,045.0 | 3,537.0 | - | - | 2,789.0 | - | - | - | 1,894.0 | 1,614.0 | 1,185.0 | 670.0 | 617.0 | 743.0 | 898.0 | 1,026.0 | - |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,186.0 | 1,055.0 | 1,095.0 | 1,071.0 | 1,060.0 | 1,032.0 | 1,070.0 | 927.0 | 881.0 | 894.0 | 1,061.0 | 1,063.0 | 960.0 | 996.0 | 925.0 | 923.0 | 991.0 | 833.0 | 765.0 | 755.0 | 481.0 | 616.0 | 667.0 | 786.0 | - | - | 792.0 | - | - | - | 1,033.0 | 1,047.0 | 593.0 | 542.0 | 510.0 | 441.0 | 396.0 | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | 2,523.0 | 2,577.0 | 2,452.0 | 2,361.0 | 2,350.0 | 2,356.0 | 2,234.0 | 2,148.0 | 2,102.0 | 2,134.0 | 2,107.0 | 1,977.0 | 1,782.0 | 1,462.0 | 1,311.0 | 1,189.0 | 1,116.0 | 1,056.0 | 1,030.0 | 1,064.0 | 1,228.0 | 1,227.0 | 1,192.0 | 1,134.0 | - | - | 1,279.0 | - | - | - | 1,113.0 | 1,879.0 | 755.0 | 740.0 | 715.0 | 618.0 | 513.0 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Current Assets | 644.0 | 669.0 | 716.0 | 790.0 | 627.0 | 625.0 | 574.0 | 546.0 | 603.0 | 565.0 | 416.0 | 387.0 | 348.0 | 317.0 | 356.0 | 286.0 | 274.0 | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 8,152.0 | 7,940.0 | 8,509.0 | 7,686.0 | 8,025.0 | 7,305.0 | 7,026.0 | 6,880.0 | 6,894.0 | 7,864.0 | 7,447.0 | 7,357.0 | 6,935.0 | 6,320.0 | 5,275.0 | 5,228.0 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,666.0 | 5,505.0 | 3,683.0 | 3,592.0 | 2,103.0 | 2,065.0 | 2,139.0 | - | - |
| Accumulated Depreciation | 6,457.0 | 6,366.0 | 6,434.0 | 6,327.0 | 6,269.0 | 6,145.0 | 6,036.0 | 5,902.0 | 5,783.0 | 5,660.0 | - | 5,350.0 | 5,214.0 | 5,396.0 | 4,805.0 | 4,676.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,901.0 | 2,977.0 | 3,086.0 | 3,130.0 | 3,210.0 | 3,267.0 | 3,309.0 | 3,289.0 | 3,304.0 | 3,323.0 | 3,152.0 | 3,123.0 | 3,105.0 | 2,914.0 | 2,814.0 | 2,635.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | 1,017.0 | 826.0 | 538.0 | 385.0 | 336.0 | 300.0 | 264.0 | 117.0 | 120.0 | 101.0 | 103.0 | 103.0 | 71.0 | 88.0 | 89.0 | 75.0 | 69.0 | ||||||||||||||||||||||
| Goodwill | 10,280.0 | 10,299.0 | 10,121.0 | 10,098.0 | 9,942.0 | 9,930.0 | 9,958.0 | 9,941.0 | 9,945.0 | 9,955.0 | 9,950.0 | 9,949.0 | 9,943.0 | 9,930.0 | 9,954.0 | 9,961.0 | 9,971.0 | 9,968.0 | |||||||||||||||||||||
| Intangible Assets | 1,505.0 | 1,547.0 | 1,139.0 | 1,121.0 | 777.0 | 836.0 | 735.0 | 796.0 | 839.0 | 922.0 | 1,110.0 | 1,208.0 | 1,311.0 | 1,527.0 | 1,577.0 | 1,694.0 | 1,891.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Assets | 1,238.0 | 1,213.0 | 1,313.0 | 1,306.0 | 1,284.0 | 1,251.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3,037.0 | 2,584.0 | 2,186.0 | 1,909.0 | 1,942.0 | 1,796.0 | 2,641.0 | 2,290.0 | 2,338.0 | 2,289.0 | 2,136.0 | 2,095.0 | 1,942.0 | 1,848.0 | 1,701.0 | 1,346.0 | 1,094.0 | ||||||||||||||||||||||
| Total Non-Current Assets | 18,961.0 | 18,620.0 | 17,845.0 | 17,564.0 | 17,155.0 | 17,080.0 | 16,643.0 | 16,316.0 | 16,426.0 | 16,489.0 | 16,348.0 | 16,375.0 | 16,301.0 | 16,219.0 | 16,046.0 | 15,636.0 | |||||||||||||||||||||||
| Total Assets | 27,113.0 | 26,560.0 | 26,354.0 | 25,250.0 | 25,180.0 | 24,385.0 | 23,669.0 | 23,196.0 | 23,320.0 | 24,353.0 | 23,795.0 | 23,732.0 | 23,236.0 | 22,539.0 | 21,321.0 | 20,864.0 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 904.0 | 997.0 | 886.0 | 892.0 | 863.0 | 1,017.0 | 899.0 | 929.0 | 954.0 | 1,164.0 | 967.0 | 1,002.0 | 1,185.0 | 1,462.0 | 1,369.0 | 1,252.0 | 1,167.0 | 1,033.0 | 991.0 | 697.0 | 729.0 | 895.0 | 944.0 | 862.0 | - | - | 999.0 | - | - | - | 973.0 | 1,014.0 | 729.0 | 544.0 | 562.0 | 455.0 | 593.0 | - | - |
| Short Term Debt | 750.0 | 1,250.0 | 1,264.0 | 1,999.0 | 1,499.0 | 500.0 | 499.0 | 499.0 | 0.0 | 1,000.0 | 999.0 | 998.0 | 0.0 | - | - | - | - | - | |||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Current Liabilities | 1,851.0 | 1,445.0 | 1,384.0 | 1,471.0 | 1,412.0 | 1,434.0 | 1,542.0 | 1,622.0 | 1,906.0 | 1,855.0 | 2,096.0 | 2,186.0 | 2,066.0 | 1,467.0 | 1,460.0 | 1,175.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,638.0 | 3,881.0 | 3,583.0 | 4,427.0 | 3,849.0 | 3,098.0 | 2,992.0 | 3,112.0 | 2,928.0 | 4,111.0 | 4,085.0 | 4,213.0 | 3,270.0 | 2,941.0 | 2,845.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,747.0 | 4,128.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 57.0 | 48.0 | 46.0 | 44.0 | 40.0 | 38.0 | 45.0 | 41.0 | 53.0 | 57.0 | 90.0 | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 1,151.0 | 1,175.0 | 1,313.0 | 1,348.0 | 1,424.0 | 1,392.0 | 1,189.0 | 1,003.0 | 1,009.0 | 1,054.0 | 1,014.0 | 1,057.0 | 1,015.0 | 1,159.0 | 1,076.0 | 1,001.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | 12,201.0 | 12,228.0 | 12,344.0 | 10,887.0 | 11,654.0 | 11,756.0 | 10,933.0 | 10,739.0 | 11,242.0 | 11,282.0 | 11,233.0 | 11,271.0 | 12,226.0 | 12,372.0 | 11,716.0 | 11,642.0 | |||||||||||||||||||||||
| Total Liabilities | 15,839.0 | 16,109.0 | 15,927.0 | 15,314.0 | 15,503.0 | 14,854.0 | 13,925.0 | 13,851.0 | 14,170.0 | 15,393.0 | 15,318.0 | 15,484.0 | 15,496.0 | 15,313.0 | 14,561.0 | 14,094.0 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 59.0 | 59.0 | 59.0 | 64.0 | 64.0 | 64.0 | 64.0 | 67.0 | - | - | 67.0 | - | - | - | 71.0 | 68.0 | 51.0 | 51.0 | 51.0 | 51.0 | 51.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Retained Earnings | (496.0) | (1,354.0) | (1,063.0) | (1,422.0) | (1,603.0) | (1,814.0) | (1,582.0) | (2,036.0) | (2,421.0) | (2,793.0) | (3,228.0) | (3,652.0) | (3,975.0) | (4,522.0) | (4,959.0) | (5,371.0) | (3,897.0) | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 171.0 | 213.0 | 167.0 | 170.0 | 29.0 | (17.0) | 104.0 | 30.0 | 44.0 | 90.0 | 87.0 | 98.0 | 76.0 | (52.0) | 26.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,424.0 | 2,433.0 | 1,932.0 | 3,102.0 | 1,905.0 | |||||||||||||||||||||
| Minority Interest | 347.0 | 395.0 | 382.0 | 367.0 | 355.0 | 348.0 | 338.0 | 327.0 | 321.0 | 316.0 | 305.0 | 299.0 | 291.0 | 264.0 | 251.0 | 242.0 | 227.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 10,927.0 | 10,056.0 | 10,045.0 | 9,569.0 | 9,322.0 | 9,183.0 | 9,406.0 | 9,018.0 | 8,829.0 | 8,644.0 | 8,172.0 | 7,949.0 | 7,449.0 | 6,962.0 | 6,509.0 | 6,528.0 | |||||||||||||||||||||||
| Total Equity | 11,274.0 | 10,451.0 | 10,427.0 | 9,936.0 | 9,677.0 | 9,531.0 | 9,744.0 | 9,345.0 | 9,150.0 | 8,960.0 | 8,477.0 | 8,248.0 | 7,740.0 | 7,226.0 | 6,760.0 | 6,770.0 | 7,669.0 | 8,521.0 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | 750.0 | 1,250.0 | 1,264.0 | 1,999.0 | 1,499.0 | 500.0 | 499.0 | 499.0 | 0.0 | 1,000.0 | 999.0 | 998.0 | 0.0 | - | - | - | - | - | - | 0.0 | 1,349.0 | - | 0.0 | 1,142.0 | - | - | 1,107.0 | - | - | - | 421.0 | 556.0 | 20.0 | 40.0 | 307.0 | 3,799.0 | 4,551.0 | - | - |
| Net debt | (2,958.0) | (2,017.0) | (2,190.0) | (1,171.0) | (2,489.0) | (2,792.0) | (2,249.0) | (2,360.0) | (2,908.0) | (2,862.0) | (2,864.0) | (2,932.0) | (3,845.0) | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4,514.0 | 4,059.0 | 4,926.0 | 3,259.0 | 4,176.0 | 4,207.0 | 4,034.0 | 3,768.0 | 3,966.0 | 3,753.0 | 3,362.0 | 3,144.0 | 3,665.0 | 3,379.0 | 2,430.0 | 2,776.0 | 2,955.0 | ||||||||||||||||||||||
| Book Value | 10,927.0 | 10,056.0 | 10,045.0 | 9,569.0 | 9,322.0 | 9,183.0 | 9,406.0 | 9,018.0 | 8,829.0 | 8,644.0 | 8,172.0 | 7,949.0 | 7,449.0 | 6,962.0 | 6,509.0 | 6,528.0 | 7,442.0 | 8,303.0 | |||||||||||||||||||||
| Tangible Book Value | (858.0) | (1,790.0) | (1,215.0) | (1,650.0) | (1,397.0) | (1,583.0) | (1,287.0) | (1,719.0) | (1,955.0) | (2,233.0) | (2,888.0) | (3,208.0) | (3,805.0) | (4,495.0) | (5,022.0) | (5,127.0) | (4,420.0) | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.0 |
| 254.0 |
| 219.0 |
| 240.0 |
| 327.0 |
| 313.0 |
| 426.0 |
| - |
| - |
| 365.0 |
| - |
| - |
| - |
| 254.0 |
| 257.0 |
| 97.0 |
| 116.0 |
| 90.0 |
| 82.0 |
| 129.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 10.0 |
| 39.0 |
| 48.0 |
| - |
| - |
| 5,291.0 |
| 4,024.0 |
| 4,324.0 |
| 5,604.0 |
| 5,215.0 |
| 3,249.0 |
| 3,267.0 |
| 5,944.0 |
| - |
| - |
| 5,225.0 |
| - |
| - |
| - |
| 5,398.0 |
| 4,812.0 |
| 2,630.0 |
| 2,092.0 |
| 1,954.0 |
| 1,966.0 |
| 2,136.0 |
| - |
| - |
| 4,461.0 |
| 4,344.0 |
| 4,237.0 |
| 4,110.0 |
| 3,977.0 |
| 3,842.0 |
| 3,742.0 |
| 3,632.0 |
| - |
| - |
| 3,299.0 |
| - |
| - |
| - |
| 2,314.0 |
| 2,583.0 |
| 2,560.0 |
| 2,544.0 |
| 1,033.0 |
| 1,002.0 |
| 975.0 |
| - |
| - |
| 2,375.0 |
| 2,304.0 |
| 2,284.0 |
| 2,255.0 |
| 2,312.0 |
| 2,397.0 |
| 2,448.0 |
| 2,401.0 |
| - |
| - |
| 2,436.0 |
| - |
| - |
| - |
| 2,352.0 |
| 2,922.0 |
| 1,123.0 |
| 1,048.0 |
| 1,070.0 |
| 1,063.0 |
| 1,164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.0 |
| 141.0 |
| 71.0 |
| 52.0 |
| 45.0 |
| 37.0 |
| 132.0 |
| - |
| - |
| 9,984.0 |
| 9,959.0 |
| 9,946.0 |
| 9,935.0 |
| 9,949.0 |
| 8,791.0 |
| - |
| - |
| 8,857.0 |
| - |
| - |
| - |
| 8,843.0 |
| 9,228.0 |
| 2,121.0 |
| 2,358.0 |
| 2,277.0 |
| 2,231.0 |
| 2,299.0 |
| - |
| - |
| 2,057.0 |
| 2,242.0 |
| 2,380.0 |
| 2,824.0 |
| 3,218.0 |
| 3,620.0 |
| 3,406.0 |
| - |
| - |
| 4,467.0 |
| - |
| - |
| - |
| 9,512.0 |
| 9,978.0 |
| 1,866.0 |
| 755.0 |
| 965.0 |
| 1,171.0 |
| 1,486.0 |
| - |
| - |
| - |
| - |
| - |
| 215.0 |
| 216.0 |
| 213.0 |
| 226.0 |
| 220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.0 |
| 69.0 |
| 19.0 |
| 24.0 |
| 22.0 |
| 19.0 |
| - |
| - |
| - |
| 1,039.0 |
| 1,013.0 |
| 924.0 |
| 760.0 |
| 712.0 |
| 732.0 |
| 712.0 |
| - |
| - |
| 545.0 |
| - |
| - |
| - |
| 962.0 |
| 602.0 |
| 403.0 |
| 144.0 |
| 128.0 |
| 144.0 |
| 135.0 |
| - |
| - |
| 15,331.0 |
| 15,368.0 |
| 15,523.0 |
| 15,518.0 |
| 15,842.0 |
| 16,262.0 |
| 16,749.0 |
| 15,310.0 |
| - |
| - |
| 16,305.0 |
| - |
| - |
| - |
| 19,500.0 |
| 21,542.0 |
| 4,220.0 |
| 4,357.0 |
| 4,485.0 |
| 4,646.0 |
| 5,501.0 |
| - |
| - |
| 20,622.0 |
| 19,392.0 |
| 19,847.0 |
| 21,122.0 |
| 21,057.0 |
| 19,511.0 |
| 20,016.0 |
| 21,254.0 |
| - |
| - |
| 21,530.0 |
| - |
| - |
| - |
| 24,898.0 |
| 26,354.0 |
| 6,850.0 |
| 6,449.0 |
| 6,439.0 |
| 6,612.0 |
| 7,637.0 |
| - |
| - |
| - |
| 0.0 |
| 1,349.0 |
| - |
| 0.0 |
| 1,142.0 |
| - |
| - |
| 1,107.0 |
| - |
| - |
| - |
| 421.0 |
| 556.0 |
| 20.0 |
| 40.0 |
| 307.0 |
| 52.0 |
| 423.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.0 |
| 59.0 |
| 59.0 |
| 62.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 712.0 |
| 781.0 |
| 534.0 |
| 245.0 |
| 296.0 |
| 474.0 |
| 461.0 |
| - |
| - |
| 1,133.0 |
| 1,190.0 |
| 966.0 |
| 940.0 |
| 889.0 |
| 910.0 |
| 815.0 |
| 1,081.0 |
| - |
| - |
| 1,219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 95.0 |
| - |
| - |
| 2,452.0 |
| 2,336.0 |
| 2,265.0 |
| 2,017.0 |
| 3,411.0 |
| 2,992.0 |
| 1,831.0 |
| 1,791.0 |
| 3,126.0 |
| - |
| - |
| 3,385.0 |
| - |
| - |
| - |
| 2,433.0 |
| 2,548.0 |
| 1,320.0 |
| 1,193.0 |
| 1,496.0 |
| 1,049.0 |
| 1,748.0 |
| - |
| - |
| - |
| - |
| - |
| 162.0 |
| 163.0 |
| 160.0 |
| 176.0 |
| 168.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.0 |
| 85.0 |
| 136.0 |
| 136.0 |
| 199.0 |
| 282.0 |
| 285.0 |
| - |
| - |
| 450.0 |
| - |
| - |
| - |
| 1,659.0 |
| 2,293.0 |
| 76.0 |
| 88.0 |
| 84.0 |
| 91.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.0 |
| 247.0 |
| 269.0 |
| 218.0 |
| - |
| - |
| - |
| 924.0 |
| 896.0 |
| 971.0 |
| 880.0 |
| 870.0 |
| 857.0 |
| 923.0 |
| 885.0 |
| - |
| - |
| 753.0 |
| - |
| - |
| - |
| 862.0 |
| 1,011.0 |
| 714.0 |
| 168.0 |
| 173.0 |
| 189.0 |
| 107.0 |
| - |
| - |
| 10,617.0 |
| 8,606.0 |
| 8,679.0 |
| 8,638.0 |
| 9,010.0 |
| 8,422.0 |
| 8,570.0 |
| 8,533.0 |
| - |
| - |
| 7,455.0 |
| - |
| - |
| - |
| 11,309.0 |
| 12,003.0 |
| 4,729.0 |
| 3,710.0 |
| 3,659.0 |
| 4,206.0 |
| 4,670.0 |
| - |
| - |
| 12,953.0 |
| 10,871.0 |
| 10,696.0 |
| 12,049.0 |
| 12,002.0 |
| 10,253.0 |
| 10,361.0 |
| 11,659.0 |
| - |
| - |
| 10,840.0 |
| - |
| - |
| - |
| 13,742.0 |
| 14,551.0 |
| 6,049.0 |
| 4,903.0 |
| 5,155.0 |
| 5,255.0 |
| 6,418.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,136.0) |
| (4,328.0) |
| (3,313.0) |
| (3,155.0) |
| (2,933.0) |
| (2,845.0) |
| (2,037.0) |
| - |
| - |
| (1,907.0) |
| - |
| - |
| - |
| (3,934.0) |
| (3,542.0) |
| (4,804.0) |
| (5,105.0) |
| (5,334.0) |
| (5,219.0) |
| (5,609.0) |
| - |
| - |
| 48.0 |
| 70.0 |
| 61.0 |
| 117.0 |
| 90.0 |
| 50.0 |
| 14.0 |
| 75.0 |
| 67.0 |
| - |
| - |
| 123.0 |
| - |
| - |
| - |
| 34.0 |
| 181.0 |
| 210.0 |
| 347.0 |
| 300.0 |
| 323.0 |
| 538.0 |
| 399.0 |
| - |
| 1,037.0 |
| 3,279.0 |
| 3,325.0 |
| 3,345.0 |
| 3,037.0 |
| 4,429.0 |
| - |
| - |
| 3,238.0 |
| - |
| - |
| - |
| 915.0 |
| 342.0 |
| 1,219.0 |
| 167.0 |
| 58.0 |
| 57.0 |
| - |
| - |
| - |
| 218.0 |
| 207.0 |
| 197.0 |
| 193.0 |
| 222.0 |
| 214.0 |
| 205.0 |
| - |
| - |
| 185.0 |
| - |
| - |
| - |
| 221.0 |
| 288.0 |
| 263.0 |
| 245.0 |
| 235.0 |
| 212.0 |
| 233.0 |
| - |
| - |
| 7,442.0 |
| 8,303.0 |
| 8,944.0 |
| 8,876.0 |
| 8,862.0 |
| 9,036.0 |
| 9,441.0 |
| 9,390.0 |
| 9,520.0 |
| 9,931.0 |
| 10,505.0 |
| 13,889.0 |
| 13,890.0 |
| 13,716.0 |
| 10,935.0 |
| 11,515.0 |
| 538.0 |
| 1,301.0 |
| 1,049.0 |
| 1,145.0 |
| 986.0 |
| 1,041.0 |
| 1,182.0 |
| 9,151.0 |
| 9,073.0 |
| 9,055.0 |
| 9,258.0 |
| 9,655.0 |
| 9,595.0 |
| 9,520.0 |
| 9,931.0 |
| 10,690.0 |
| 13,889.0 |
| 13,890.0 |
| 13,716.0 |
| 11,156.0 |
| 11,803.0 |
| 801.0 |
| 1,546.0 |
| 1,284.0 |
| 1,357.0 |
| 1,219.0 |
| 1,041.0 |
| 1,182.0 |
| - |
| (3,566.0) |
| (1,917.0) |
| - |
| (1,045.0) |
| (2,395.0) |
| - |
| - |
| (1,682.0) |
| - |
| - |
| - |
| (1,473.0) |
| (1,058.0) |
| (1,165.0) |
| (630.0) |
| (310.0) |
| 3,056.0 |
| 3,653.0 |
| - |
| - |
| 1,759.0 |
| 2,307.0 |
| 2,193.0 |
| 2,223.0 |
| 1,418.0 |
| 1,476.0 |
| 2,818.0 |
| - |
| - |
| 1,840.0 |
| - |
| - |
| - |
| 2,965.0 |
| 2,264.0 |
| 1,310.0 |
| 899.0 |
| 458.0 |
| 917.0 |
| 388.0 |
| - |
| - |
| 8,944.0 |
| 8,876.0 |
| 8,862.0 |
| 9,036.0 |
| 9,441.0 |
| 9,390.0 |
| 9,520.0 |
| 9,931.0 |
| 10,505.0 |
| 13,889.0 |
| 13,890.0 |
| 13,716.0 |
| 10,935.0 |
| 11,515.0 |
| 538.0 |
| 1,301.0 |
| 1,049.0 |
| 1,145.0 |
| 986.0 |
| 1,041.0 |
| 1,182.0 |
| (3,722.0) |
| (3,282.0) |
| (3,463.0) |
| (3,908.0) |
| (4,117.0) |
| (4,128.0) |
| (2,807.0) |
| - |
| - |
| (2,819.0) |
| - |
| - |
| - |
| (7,420.0) |
| (7,691.0) |
| (3,449.0) |
| (1,812.0) |
| (2,193.0) |
| (2,257.0) |
| (2,799.0) |
| - |
| - |