| (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 | 2,883.0 | 3,019.0 | 1,228.0 | 858.0 | 2,364.0 | 2,446.0 | 262.0 | 411.0 | 611.0 | 716.0 | 356.0 | 193.0 | 113.0 | 364.0 | 113.0 | 405.0 | 690.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 4.0 | - | 0.0 | 11.0 | ||
| Cash And Short Term Investments | 2,883.0 | 3,019.0 | 1,228.0 | 858.0 | 2,364.0 | 2,446.0 | 262.0 | 411.0 | 611.0 | 716.0 | 356.0 | 193.0 | 114.0 | 368.0 | 113.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,565.0 | 2,536.0 | 2,914.0 | 2,943.0 | 2,770.0 | 2,690.0 | 2,743.0 | 2,595.0 | 2,616.0 | 2,897.0 | 2,704.0 | 2,404.0 | 1,890.0 | 1,345.0 | 1,278.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 348.0 | 346.0 | 411.0 | 405.0 | 384.0 | 368.0 | 310.0 | 305.0 | 289.0 | 326.0 | 309.0 | 276.0 | 260.0 | 153.0 | 161.0 | 156.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 12,214.0 | 11,769.0 | 13,027.0 | 12,238.0 | 12,211.0 | 11,489.0 | 7,787.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,360.0 | 1,294.0 | 1,408.0 | 1,504.0 | 1,300.0 | 1,207.0 | 1,204.0 | 1,207.0 | 1,175.0 | 1,329.0 | 1,380.0 | 1,179.0 | 1,085.0 | 722.0 | 760.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 27.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,967.0 | 2,883.0 | 2,975.0 | 2,625.0 | 2,999.0 | 3,019.0 | 4,094.0 | 2,880.0 | 2,481.0 | 1,228.0 | 1,054.0 | 934.0 | 766.0 | 858.0 | 1,208.0 | |||||||||||||||||||||||||
| 507.0 |
| 572.0 |
| - |
| - |
| - |
| 405.0 |
| 701.0 |
| 507.0 |
| 572.0 |
| 1,143.0 |
| 1,158.0 |
| - |
| - |
| 153.0 |
| - |
| - |
| Prepaid Expenses | 423.0 | 368.0 | 391.0 | 400.0 | 252.0 | - | - | - | - | - | - | - | - | 76.0 | 73.0 | 70.0 | - | - | - |
| Other Current Assets | 1,991.0 | 1,760.0 | 1,839.0 | 1,775.0 | 1,557.0 | 1,503.0 | 1,369.0 | 1,197.0 | 1,035.0 | 1,285.0 | 1,245.0 | 1,093.0 | 737.0 | 458.0 | 378.0 | 289.0 | 286.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.0 | 14.0 | 29.0 | - | - |
| Total Current Assets | 7,849.0 | 7,682.0 | 7,167.0 | 5,981.0 | 7,075.0 | 7,147.0 | 5,081.0 | 4,636.0 | 5,573.0 | 5,257.0 | 5,171.0 | 3,970.0 | 3,692.0 | 2,681.0 | 2,357.0 | 2,311.0 | 2,472.0 | - | - |
| 7,736.0 |
| 7,404.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 5,221.0 | 4,739.0 | 4,974.0 | 4,323.0 | 4,478.0 | 3,907.0 | 3,494.0 | 3,386.0 | 3,100.0 | 2,970.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 6,993.0 | 7,030.0 | 8,053.0 | 7,915.0 | 7,733.0 | 7,582.0 | 4,293.0 | 4,350.0 | 4,304.0 | 4,313.0 | - | - |
| Long Term Investments | 1,442.0 | 1,532.0 | 1,560.0 | 1,629.0 | 1,815.0 | 1,027.0 | 980.0 | 996.0 | 1,014.0 | 984.0 | 876.0 | 133.0 | 72.0 | 37.0 | 45.0 | 53.0 | - | - | - |
| Equity Method Investments | 1,383.0 | 1,482.0 | 1,512.0 | 1,599.0 | 1,806.0 | 1,024.0 | 978.0 | 956.0 | 958.0 | 935.0 | 817.0 | 56.0 | 56.0 | 22.0 | 23.0 | 27.0 | - | - | - |
| Goodwill | 11,198.0 | 10,691.0 | 10,307.0 | 10,123.0 | 9,261.0 | 8,808.0 | 7,252.0 | 7,281.0 | 7,018.0 | 7,425.0 | 6,970.0 | 3,913.0 | 3,566.0 | 916.0 | 736.0 | 652.0 | 607.0 | - | - |
| Intangible Assets | 1,348.0 | 1,397.0 | 1,368.0 | 1,424.0 | 1,497.0 | 1,600.0 | 1,602.0 | 1,731.0 | 1,766.0 | 1,845.0 | 1,675.0 | 1,088.0 | 1,105.0 | 650.0 | 489.0 | 442.0 | 379.0 | - | - |
| Operating Lease Right Of Use Assets | 1,134.0 | 1,037.0 | 1,083.0 | 1,129.0 | 1,002.0 | 1,062.0 | 912.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 84.0 | 80.0 | 77.0 | 19.0 | 65.0 | 325.0 | 183.0 | 312.0 | 455.0 | 871.0 | 776.0 | 863.0 | 148.0 | 342.0 | 374.0 | 627.0 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,677.0 | 28,936.0 | 28,312.0 | 27,156.0 | 27,579.0 | 27,106.0 | 23,365.0 | 22,430.0 | 23,385.0 | 24,701.0 | 23,682.0 | 17,951.0 | 16,450.0 | 9,044.0 | 8,462.0 | 8,500.0 | 7,953.0 | - | - |
| 720.0 |
| 739.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 0.0 | 0.0 | 110.0 | 959.0 | 659.0 | 61.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 214.0 | 204.0 | 204.0 | 207.0 | 201.0 | 188.0 | 159.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 858.0 | 899.0 | 930.0 | 778.0 | 896.0 | 942.0 | 877.0 | 838.0 | 848.0 | 872.0 | 880.0 | 852.0 | 622.0 | 415.0 | 376.0 | 363.0 | 370.0 | - | - |
| Other Current Liabilities | 1,809.0 | 1,607.0 | 1,756.0 | 1,581.0 | 1,362.0 | 1,333.0 | 1,273.0 | 1,131.0 | 1,227.0 | 1,242.0 | 1,144.0 | 1,006.0 | 879.0 | 343.0 | 362.0 | 368.0 | 363.0 | - | - |
| Total Current Liabilities | 4,463.0 | 4,310.0 | 4,760.0 | 4,476.0 | 5,109.0 | 4,847.0 | 4,205.0 | 3,857.0 | 4,332.0 | 4,034.0 | 4,308.0 | 3,577.0 | 3,093.0 | 1,763.0 | 1,815.0 | 1,725.0 | 1,783.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,043.0 | 950.0 | 1,007.0 | 1,046.0 | 924.0 | 999.0 | 858.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 13.0 | 15.0 | 918.0 | 18.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 240.0 | 227.0 | 326.0 | 217.0 | 36.0 | 29.0 | 27.0 | 36.0 | 36.0 | 279.0 | 37.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 148.0 | - | - |
| Pension Obligations | 245.0 | 298.0 | 335.0 | 331.0 | 421.0 | 497.0 | 560.0 | 521.0 | 536.0 | 626.0 | 595.0 | 633.0 | 398.0 | 292.0 | 265.0 | 249.0 | - | - | - |
| Other Non-Current Liabilities | 1,713.0 | 1,573.0 | 1,709.0 | 1,800.0 | 1,439.0 | 1,617.0 | 1,397.0 | 578.0 | 631.0 | 610.0 | 557.0 | 558.0 | 490.0 | 305.0 | 506.0 | 554.0 | 568.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20,704.0 | 20,389.0 | 22,804.0 | 22,548.0 | 23,322.0 | 24,217.0 | 21,422.0 | 20,302.0 | 20,980.0 | 21,226.0 | 20,458.0 | 16,765.0 | 15,232.0 | 7,810.0 | 6,954.0 | 6,681.0 | 7,256.0 | - | - |
| 27.0 |
| - |
| - |
| Additional Paid In Capital | 4,914.0 | 4,873.0 | 4,834.0 | 4,778.0 | 4,877.0 | 4,844.0 | 4,760.0 | 4,747.0 | 4,859.0 | 4,827.0 | 4,815.0 | 4,614.0 | 4,572.0 | 4,471.0 | 4,427.0 | 4,449.0 | 4,461.0 | - | - |
| Retained Earnings | 4,415.0 | 3,008.0 | (192.0) | (803.0) | (1,214.0) | (2,128.0) | (2,513.0) | (2,236.0) | (2,390.0) | (1,742.0) | (1,550.0) | (1,410.0) | (1,422.0) | (1,288.0) | (1,440.0) | (1,522.0) | (2,665.0) | - | - |
| Accumulated Other Comprehensive Income | (181.0) | (180.0) | (181.0) | (181.0) | (233.0) | (281.0) | (257.0) | (223.0) | (204.0) | (258.0) | (164.0) | (182.0) | (24.0) | (68.0) | (52.0) | (43.0) | (32.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 2,417.0 | 2,378.0 | 2,378.0 | 1,979.0 | 1,853.0 | 1,479.0 | 1,479.0 | - | - |
| Minority Interest | 1,797.0 | 1,649.0 | 1,509.0 | 1,317.0 | 1,026.0 | 909.0 | 854.0 | 806.0 | 686.0 | 665.0 | 267.0 | 134.0 | 123.0 | 75.0 | 69.0 | 53.0 | 51.0 | - | - |
| Total Stockholders Equity | 4,220.0 | 4,171.0 | 1,608.0 | 1,142.0 | 1,028.0 | 28.0 | (417.0) | (119.0) | (147.0) | 417.0 | 691.0 | 651.0 | 755.0 | 1,143.0 | 1,423.0 | 1,766.0 | 646.0 | 147.0 | 88.0 |
| Total Equity | 6,017.0 | 5,820.0 | 3,117.0 | 2,459.0 | 2,054.0 | 937.0 | 437.0 | 624.0 | 483.0 | 1,082.0 | 958.0 | 785.0 | 878.0 | 1,218.0 | 1,492.0 | 1,819.0 | 697.0 | 147.0 | 88.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 3,386.0 | 3,372.0 | 2,407.0 | 1,505.0 | 1,966.0 | 2,300.0 | 876.0 | 779.0 | 1,241.0 | 1,223.0 | 863.0 | 393.0 | 599.0 | 918.0 | 542.0 | 586.0 | 689.0 | - | - |
| Book Value | 4,220.0 | 4,171.0 | 1,608.0 | 1,142.0 | 1,028.0 | 28.0 | (417.0) | (119.0) | (147.0) | 417.0 | 691.0 | 651.0 | 755.0 | 1,143.0 | 1,423.0 | 1,766.0 | 646.0 | 147.0 | 88.0 |
| Tangible Book Value | (8,326.0) | (7,917.0) | (10,067.0) | (10,405.0) | (9,730.0) | (10,380.0) | (9,271.0) | (9,131.0) | (8,931.0) | (8,853.0) | (7,954.0) | (4,350.0) | (3,916.0) | (423.0) | 198.0 | 672.0 | (340.0) | - | - |
| 1,351.0 |
| 1,405.0 |
| 2,364.0 |
| 2,292.0 |
| 2,194.0 |
| 2,141.0 |
| 2,446.0 |
| 3,300.0 |
| 3,514.0 |
| 613.0 |
| 262.0 |
| 314.0 |
| 249.0 |
| 252.0 |
| 411.0 |
| 500.0 |
| 403.0 |
| 974.0 |
| 611.0 |
| 429.0 |
| 475.0 |
| 572.0 |
| 716.0 |
| 649.0 |
| 656.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,967.0 | 2,883.0 | 2,975.0 | 2,625.0 | 2,999.0 | 3,019.0 | 4,094.0 | 2,880.0 | 2,481.0 | 1,228.0 | 1,054.0 | 934.0 | 766.0 | 858.0 | 1,208.0 | 1,351.0 | 1,405.0 | 2,364.0 | 2,292.0 | 2,194.0 | 2,141.0 | 2,446.0 | 3,300.0 | 3,514.0 | 613.0 | 262.0 | 314.0 | 249.0 | 252.0 | 411.0 | 500.0 | 403.0 | 974.0 | 611.0 | 429.0 | 475.0 | 572.0 | 716.0 | 649.0 | 656.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,605.0 | 2,565.0 | 2,518.0 | 2,533.0 | 2,619.0 | 2,536.0 | 2,598.0 | 2,817.0 | 3,148.0 | 2,914.0 | 2,897.0 | 2,914.0 | 2,883.0 | 2,943.0 | 2,826.0 | 2,840.0 | 2,916.0 | 2,770.0 | 2,742.0 | 2,643.0 | 2,745.0 | 2,690.0 | 2,479.0 | 2,435.0 | 2,722.0 | 2,743.0 | 2,768.0 | 2,734.0 | 2,744.0 | 2,595.0 | 2,484.0 | 2,483.0 | 2,519.0 | 2,616.0 | 2,567.0 | 2,706.0 | 2,960.0 | 2,897.0 | 2,786.0 | 2,734.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 343.0 | 348.0 | 346.0 | 338.0 | 344.0 | 346.0 | 356.0 | 382.0 | 395.0 | 411.0 | 413.0 | 404.0 | 407.0 | 405.0 | 394.0 | 387.0 | 391.0 | 384.0 | 376.0 | 364.0 | 368.0 | 368.0 | 349.0 | 337.0 | 324.0 | 310.0 | 311.0 | 309.0 | 308.0 | 305.0 | 307.0 | 298.0 | 294.0 | 289.0 | 297.0 | 316.0 | 324.0 | 326.0 | 322.0 | 316.0 |
| Prepaid Expenses | 351.0 | 423.0 | 373.0 | 362.0 | 457.0 | 368.0 | 357.0 | 379.0 | 375.0 | 391.0 | 392.0 | 399.0 | 380.0 | 400.0 | 358.0 | 349.0 | - | |||||||||||||||||||||||
| Other Current Assets | 2,379.0 | 1,991.0 | 1,889.0 | 1,781.0 | 1,930.0 | 1,760.0 | 1,691.0 | 1,855.0 | 1,775.0 | 1,839.0 | 1,855.0 | 1,602.0 | 1,671.0 | 1,775.0 | 1,566.0 | 1,468.0 | 1,397.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,356.0 | 7,849.0 | 7,810.0 | 7,298.0 | 7,913.0 | 7,682.0 | 8,759.0 | 7,955.0 | 7,821.0 | 7,167.0 | 6,359.0 | 5,995.0 | 5,869.0 | 5,981.0 | 5,998.0 | 6,064.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11,387.0 | 11,198.0 | 11,158.0 | 10,935.0 | 10,786.0 | 10,691.0 | 10,588.0 | 10,799.0 | 10,568.0 | 10,307.0 | 10,415.0 | 10,350.0 | 10,258.0 | 10,123.0 | 9,979.0 | 9,479.0 | 9,352.0 | 9,261.0 | ||||||||||||||||||||||
| Intangible Assets | 1,316.0 | 1,348.0 | 1,348.0 | 1,372.0 | 1,400.0 | 1,397.0 | 1,373.0 | 1,413.0 | 1,399.0 | 1,368.0 | 1,400.0 | 1,406.0 | 1,432.0 | 1,424.0 | 1,441.0 | 1,462.0 | 1,487.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 84.0 | 84.0 | 72.0 | 76.0 | 78.0 | 80.0 | 36.0 | 85.0 | 20.0 | 77.0 | 4.0 | 8.0 | 14.0 | 19.0 | 55.0 | 60.0 | 2.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 31,203.0 | 29,677.0 | 29,418.0 | 28,699.0 | 29,237.0 | 28,936.0 | 29,372.0 | 29,265.0 | 28,907.0 | 28,312.0 | 27,590.0 | 27,157.0 | 27,067.0 | 27,156.0 | 27,076.0 | 26,621.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,339.0 | 1,360.0 | 1,356.0 | 1,360.0 | 1,327.0 | 1,294.0 | 1,265.0 | 1,270.0 | 1,335.0 | 1,408.0 | 1,202.0 | 1,246.0 | 1,192.0 | 1,504.0 | 1,240.0 | 1,083.0 | 1,114.0 | 1,300.0 | 1,100.0 | 1,084.0 | 1,103.0 | 1,207.0 | 1,025.0 | 1,018.0 | 1,079.0 | 1,204.0 | 1,125.0 | 1,088.0 | 1,101.0 | 1,207.0 | 1,065.0 | 1,047.0 | 1,059.0 | 1,175.0 | 1,100.0 | 1,086.0 | 1,179.0 | 1,329.0 | 1,228.0 | 1,272.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 86.0 | 76.0 | 76.0 | 110.0 | 111.0 | 474.0 | 776.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 854.0 | 858.0 | 857.0 | 793.0 | 710.0 | 899.0 | 879.0 | 788.0 | 775.0 | 930.0 | 787.0 | 718.0 | 602.0 | 778.0 | 781.0 | 811.0 | 813.0 | |||||||||||||||||||||||
| Other Current Liabilities | 3,083.0 | 1,809.0 | 1,687.0 | 1,574.0 | 1,649.0 | 1,607.0 | 1,927.0 | 2,175.0 | 1,868.0 | 1,756.0 | 1,662.0 | 1,498.0 | 1,674.0 | 1,471.0 | 1,485.0 | 1,382.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 6,152.0 | 4,463.0 | 4,560.0 | 4,271.0 | 4,451.0 | 4,310.0 | 5,538.0 | 5,493.0 | 5,416.0 | 4,760.0 | 4,432.0 | 4,152.0 | 4,219.0 | 4,476.0 | 4,276.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.0 | 14.0 | 14.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 199.0 | 240.0 | 269.0 | 230.0 | 226.0 | 227.0 | 260.0 | 245.0 | 231.0 | 326.0 | 278.0 | 243.0 | 220.0 | 217.0 | 235.0 | 161.0 | 36.0 | |||||||||||||||||||||||
| Pension Obligations | 243.0 | 245.0 | 296.0 | 297.0 | 297.0 | 298.0 | 308.0 | 334.0 | 334.0 | 335.0 | 327.0 | 329.0 | 330.0 | 331.0 | 400.0 | 407.0 | 414.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,693.0 | 1,713.0 | 1,600.0 | 1,635.0 | 1,651.0 | 1,573.0 | 1,560.0 | 1,711.0 | 1,689.0 | 1,709.0 | 1,684.0 | 1,732.0 | 1,748.0 | 1,800.0 | 1,810.0 | 1,824.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,353.0 | 20,704.0 | 20,718.0 | 20,397.0 | 20,584.0 | 20,389.0 | 21,297.0 | 21,396.0 | 21,236.0 | 22,804.0 | 22,409.0 | 22,156.0 | 22,262.0 | 22,548.0 | 22,501.0 | 22,510.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 |
| Additional Paid In Capital | 5,124.0 | 4,914.0 | 4,872.0 | 4,858.0 | 4,826.0 | 4,873.0 | 4,849.0 | 4,840.0 | 4,806.0 | 4,834.0 | 4,818.0 | 4,800.0 | 4,774.0 | 4,778.0 | 4,771.0 | 4,756.0 | ||||||||||||||||||||||||
| Retained Earnings | 5,117.0 | 4,415.0 | 4,044.0 | 3,702.0 | 3,414.0 | 3,008.0 | 2,690.0 | 2,218.0 | 1,959.0 | (192.0) | (436.0) | (537.0) | (660.0) | (803.0) | (905.0) | (1,036.0) | (1,074.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (179.0) | (181.0) | (174.0) | (177.0) | (178.0) | (180.0) | (175.0) | (177.0) | (179.0) | (181.0) | (176.0) | (178.0) | (179.0) | (181.0) | (229.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,899.0 | 1,797.0 | 1,769.0 | 1,727.0 | 1,696.0 | 1,649.0 | 1,592.0 | 1,581.0 | 1,490.0 | 1,509.0 | 1,414.0 | 1,381.0 | 1,347.0 | 1,317.0 | 1,272.0 | 1,027.0 | 1,000.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,814.0 | 4,220.0 | 4,014.0 | 3,749.0 | 4,181.0 | 4,171.0 | 3,834.0 | 3,475.0 | 3,453.0 | 1,608.0 | 1,464.0 | 1,343.0 | 1,233.0 | 1,142.0 | 1,235.0 | 1,087.0 | ||||||||||||||||||||||||
| Total Equity | 6,713.0 | 6,017.0 | 5,783.0 | 5,476.0 | 5,877.0 | 5,820.0 | 5,426.0 | 5,056.0 | 4,943.0 | 3,117.0 | 2,878.0 | 2,724.0 | 2,580.0 | 2,459.0 | 2,507.0 | 2,114.0 | 2,056.0 | 2,054.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,204.0 | 3,386.0 | 3,250.0 | 3,027.0 | 3,462.0 | 3,372.0 | 3,221.0 | 2,462.0 | 2,405.0 | 2,407.0 | 1,927.0 | 1,843.0 | 1,650.0 | 1,505.0 | 1,722.0 | 1,696.0 | 1,460.0 | |||||||||||||||||||||||
| Book Value | 4,814.0 | 4,220.0 | 4,014.0 | 3,749.0 | 4,181.0 | 4,171.0 | 3,834.0 | 3,475.0 | 3,453.0 | 1,608.0 | 1,464.0 | 1,343.0 | 1,233.0 | 1,142.0 | 1,235.0 | 1,087.0 | 1,056.0 | 1,028.0 | ||||||||||||||||||||||
| Tangible Book Value | (7,889.0) | (8,326.0) | (8,492.0) | (8,558.0) | (8,005.0) | (7,917.0) | (8,127.0) | (8,737.0) | (8,514.0) | (10,067.0) | (10,351.0) | (10,413.0) | (10,457.0) | (10,405.0) | (10,185.0) | (9,854.0) | (9,783.0) | |||||||||||||||||||||||
| 252.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,557.0 |
| 1,495.0 |
| 1,388.0 |
| 1,306.0 |
| 1,503.0 |
| 1,292.0 |
| 1,265.0 |
| 1,317.0 |
| 1,369.0 |
| 1,378.0 |
| 1,393.0 |
| 1,261.0 |
| 1,197.0 |
| 1,046.0 |
| 1,041.0 |
| 1,228.0 |
| 1,035.0 |
| 1,160.0 |
| 1,173.0 |
| 1,167.0 |
| 1,285.0 |
| 1,331.0 |
| 1,282.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,128.0 |
| 7,075.0 |
| 6,905.0 |
| 7,417.0 |
| 6,699.0 |
| 7,147.0 |
| 7,808.0 |
| 7,947.0 |
| 5,388.0 |
| 5,081.0 |
| 4,789.0 |
| 4,704.0 |
| 4,582.0 |
| 4,636.0 |
| 4,492.0 |
| 4,705.0 |
| 5,634.0 |
| 5,573.0 |
| 5,309.0 |
| 5,382.0 |
| 5,052.0 |
| 5,257.0 |
| 5,116.0 |
| 4,993.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,645.0 |
| 5,526.0 |
| 5,382.0 |
| 5,221.0 |
| 5,169.0 |
| 5,018.0 |
| 4,879.0 |
| 4,739.0 |
| 4,750.0 |
| 4,826.0 |
| 4,926.0 |
| 4,974.0 |
| 4,957.0 |
| 4,814.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,001.0 |
| 6,995.0 |
| 6,996.0 |
| 6,993.0 |
| 6,888.0 |
| 6,863.0 |
| 6,906.0 |
| 7,030.0 |
| 7,077.0 |
| 7,738.0 |
| 7,976.0 |
| 8,053.0 |
| 7,965.0 |
| 7,977.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,662.0 |
| 8,659.0 |
| 8,799.0 |
| 8,808.0 |
| 7,302.0 |
| 7,301.0 |
| 7,308.0 |
| 7,252.0 |
| 7,315.0 |
| 7,298.0 |
| 7,283.0 |
| 7,281.0 |
| 7,313.0 |
| 7,218.0 |
| 7,036.0 |
| 7,018.0 |
| 7,022.0 |
| 7,157.0 |
| 7,429.0 |
| 7,425.0 |
| 7,376.0 |
| 7,291.0 |
| 1,497.0 |
| 1,480.0 |
| 1,522.0 |
| 1,590.0 |
| 1,600.0 |
| 1,578.0 |
| 1,603.0 |
| 1,611.0 |
| 1,602.0 |
| 1,620.0 |
| 1,645.0 |
| 1,675.0 |
| 1,731.0 |
| 1,762.0 |
| 1,793.0 |
| 1,792.0 |
| 1,766.0 |
| 1,764.0 |
| 1,806.0 |
| 1,863.0 |
| 1,845.0 |
| 1,853.0 |
| 1,865.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 913.0 |
| 874.0 |
| 799.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 140.0 |
| 276.0 |
| 297.0 |
| 325.0 |
| 436.0 |
| 232.0 |
| 263.0 |
| 183.0 |
| 252.0 |
| 268.0 |
| 291.0 |
| 312.0 |
| 348.0 |
| 348.0 |
| 383.0 |
| 455.0 |
| 783.0 |
| 1,020.0 |
| 930.0 |
| 871.0 |
| 840.0 |
| 797.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,650.0 |
| 27,579.0 |
| 25,913.0 |
| 26,565.0 |
| 27,579.0 |
| 27,106.0 |
| 26,187.0 |
| 26,250.0 |
| 23,823.0 |
| 23,365.0 |
| 23,357.0 |
| 23,207.0 |
| 23,158.0 |
| 22,409.0 |
| 22,265.0 |
| 22,343.0 |
| 23,184.0 |
| 23,385.0 |
| 23,208.0 |
| 24,341.0 |
| 24,510.0 |
| 24,701.0 |
| 24,474.0 |
| 24,240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 959.0 |
| 1,218.0 |
| 1,055.0 |
| 917.0 |
| 659.0 |
| 1,500.0 |
| 1,496.0 |
| - |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.0 |
| 149.0 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 896.0 |
| 1,071.0 |
| 954.0 |
| 907.0 |
| 942.0 |
| 834.0 |
| 699.0 |
| 788.0 |
| 877.0 |
| 842.0 |
| 720.0 |
| 707.0 |
| 838.0 |
| 814.0 |
| 711.0 |
| 708.0 |
| 848.0 |
| 800.0 |
| 749.0 |
| 739.0 |
| 872.0 |
| 809.0 |
| 843.0 |
| 1,306.0 |
| 1,362.0 |
| 1,335.0 |
| 1,252.0 |
| 1,245.0 |
| 1,333.0 |
| 1,735.0 |
| 1,570.0 |
| 1,429.0 |
| 1,273.0 |
| 1,314.0 |
| 1,217.0 |
| 1,212.0 |
| 1,131.0 |
| 1,042.0 |
| 1,067.0 |
| 1,168.0 |
| 1,227.0 |
| 1,146.0 |
| 1,861.0 |
| 1,163.0 |
| 1,242.0 |
| 1,293.0 |
| 1,225.0 |
| 4,368.0 |
| 4,668.0 |
| 5,109.0 |
| 5,379.0 |
| 5,071.0 |
| 4,930.0 |
| 4,847.0 |
| 5,843.0 |
| 5,585.0 |
| 4,095.0 |
| 4,205.0 |
| 3,928.0 |
| 4,150.0 |
| 3,725.0 |
| 3,857.0 |
| 4,224.0 |
| 4,354.0 |
| 4,561.0 |
| 4,332.0 |
| 4,139.0 |
| 4,337.0 |
| 3,767.0 |
| 4,034.0 |
| 4,547.0 |
| 4,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 854.0 |
| 819.0 |
| 714.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| 351.0 |
| 655.0 |
| 918.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 0.0 |
| 296.0 |
| 289.0 |
| 279.0 |
| 320.0 |
| 274.0 |
| 421.0 |
| 444.0 |
| 459.0 |
| 478.0 |
| 497.0 |
| 525.0 |
| 541.0 |
| 547.0 |
| 560.0 |
| 495.0 |
| 507.0 |
| 512.0 |
| 521.0 |
| 476.0 |
| 515.0 |
| 528.0 |
| 536.0 |
| 596.0 |
| 618.0 |
| 624.0 |
| 626.0 |
| 586.0 |
| 594.0 |
| 1,582.0 |
| 1,439.0 |
| 1,592.0 |
| 1,579.0 |
| 1,593.0 |
| 1,617.0 |
| 1,564.0 |
| 1,526.0 |
| 1,405.0 |
| 1,415.0 |
| 1,405.0 |
| 1,354.0 |
| 1,268.0 |
| 578.0 |
| 622.0 |
| 599.0 |
| 627.0 |
| 631.0 |
| 604.0 |
| 598.0 |
| 621.0 |
| 610.0 |
| 606.0 |
| 582.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,236.0 |
| 23,322.0 |
| 22,230.0 |
| 23,362.0 |
| 23,546.0 |
| 24,217.0 |
| 24,186.0 |
| 24,056.0 |
| 21,794.0 |
| 21,422.0 |
| 21,393.0 |
| 21,028.0 |
| 21,045.0 |
| 20,302.0 |
| 20,163.0 |
| 20,338.0 |
| 20,626.0 |
| 20,980.0 |
| 20,697.0 |
| 21,505.0 |
| 20,986.0 |
| 21,226.0 |
| 21,002.0 |
| 20,813.0 |
| 4,765.0 |
| 4,877.0 |
| 4,862.0 |
| 4,854.0 |
| 4,841.0 |
| 4,844.0 |
| 4,826.0 |
| 4,751.0 |
| 4,739.0 |
| 4,760.0 |
| 4,751.0 |
| 4,755.0 |
| 4,748.0 |
| 4,747.0 |
| 4,733.0 |
| 4,722.0 |
| 4,833.0 |
| 4,859.0 |
| 4,835.0 |
| 4,819.0 |
| 4,834.0 |
| 4,827.0 |
| 4,801.0 |
| 4,791.0 |
| (1,214.0) |
| (1,463.0) |
| (1,912.0) |
| (2,031.0) |
| (2,128.0) |
| (2,542.0) |
| (2,346.0) |
| (2,434.0) |
| (2,513.0) |
| (2,469.0) |
| (2,237.0) |
| (2,254.0) |
| (2,236.0) |
| (2,231.0) |
| (2,222.0) |
| (2,248.0) |
| (2,390.0) |
| (2,161.0) |
| (1,794.0) |
| (1,739.0) |
| (1,742.0) |
| (1,663.0) |
| (1,655.0) |
| (231.0) |
| (233.0) |
| (233.0) |
| (274.0) |
| (277.0) |
| (282.0) |
| (281.0) |
| (251.0) |
| (255.0) |
| (256.0) |
| (257.0) |
| (216.0) |
| (219.0) |
| (221.0) |
| (223.0) |
| (202.0) |
| (243.0) |
| (239.0) |
| (204.0) |
| (238.0) |
| (242.0) |
| (255.0) |
| (258.0) |
| (200.0) |
| (203.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,417.0 |
| 1,026.0 |
| 913.0 |
| 908.0 |
| 893.0 |
| 909.0 |
| 896.0 |
| 890.0 |
| 861.0 |
| 854.0 |
| 830.0 |
| 825.0 |
| 808.0 |
| 806.0 |
| 766.0 |
| 730.0 |
| 681.0 |
| 686.0 |
| 671.0 |
| 682.0 |
| 664.0 |
| 665.0 |
| 637.0 |
| 629.0 |
| 1,056.0 |
| 1,028.0 |
| 722.0 |
| 261.0 |
| 123.0 |
| 28.0 |
| (374.0) |
| (257.0) |
| (358.0) |
| (417.0) |
| (341.0) |
| (108.0) |
| (134.0) |
| (119.0) |
| (108.0) |
| (154.0) |
| (65.0) |
| (147.0) |
| 24.0 |
| 373.0 |
| 430.0 |
| 417.0 |
| 528.0 |
| 523.0 |
| 1,635.0 |
| 1,169.0 |
| 1,016.0 |
| 937.0 |
| 522.0 |
| 633.0 |
| 503.0 |
| 437.0 |
| 448.0 |
| 670.0 |
| 618.0 |
| 624.0 |
| 658.0 |
| 576.0 |
| 616.0 |
| 539.0 |
| 695.0 |
| 1,055.0 |
| 1,094.0 |
| 1,082.0 |
| 1,165.0 |
| 1,152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,966.0 |
| 1,526.0 |
| 2,346.0 |
| 1,769.0 |
| 2,300.0 |
| 1,965.0 |
| 2,362.0 |
| 1,293.0 |
| 876.0 |
| 861.0 |
| 554.0 |
| 857.0 |
| 779.0 |
| 268.0 |
| 351.0 |
| 1,073.0 |
| 1,241.0 |
| 1,170.0 |
| 1,045.0 |
| 1,285.0 |
| 1,223.0 |
| 569.0 |
| 563.0 |
| 722.0 |
| 261.0 |
| 123.0 |
| 28.0 |
| (374.0) |
| (257.0) |
| (358.0) |
| (417.0) |
| (341.0) |
| (108.0) |
| (134.0) |
| (119.0) |
| (108.0) |
| (154.0) |
| (65.0) |
| (147.0) |
| 24.0 |
| 373.0 |
| 430.0 |
| 417.0 |
| 528.0 |
| 523.0 |
| (9,730.0) |
| (9,420.0) |
| (9,920.0) |
| (10,266.0) |
| (10,380.0) |
| (9,254.0) |
| (9,161.0) |
| (9,277.0) |
| (9,271.0) |
| (9,276.0) |
| (9,051.0) |
| (9,092.0) |
| (9,131.0) |
| (9,183.0) |
| (9,165.0) |
| (8,893.0) |
| (8,931.0) |
| (8,762.0) |
| (8,590.0) |
| (8,862.0) |
| (8,853.0) |
| (8,701.0) |
| (8,633.0) |